Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $54,390 initial cash invested.
-6.4%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$1,956
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $2,246 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,246
Mortgage P&I
69%
$1,346
Property Taxes
6%
$108
Home Insurance
5%
$93
HOA
10%
$190
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0