Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $53,550 initial cash invested.
-10.2%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$2,194
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,649 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,649
Mortgage P&I
61%
$1,341
Property Taxes
28%
$619
Home Insurance
4%
$89
HOA
1%
$29
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0