Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $53,508 initial cash invested.
-1.77%
Cash On Cash
6.53%
Cap Rate
1.02
DSCR
$2,134
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,213 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,213
Mortgage P&I
64%
$1,358
Property Taxes
10%
$212
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0