Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $54,201 initial cash invested.
-9.32%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$1,836
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,257 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$2,257
Mortgage P&I
73%
$1,348
Property Taxes
19%
$340
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0