Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.9% first-year return on $54,390 initial cash invested.
-31.9%
Cash On Cash
-0.45%
Cap Rate
-0.07
DSCR
$934
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$934 income − $2,380 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
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
$934
Total Expenses
$2,380
Mortgage P&I
139%
$1,302
Property Taxes
55%
$511
Home Insurance
10%
$91
HOA
25%
$233
Property Management
10%
$93
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0