Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $53,949 initial cash invested.
-1.76%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$1,837
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $1,916 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,837
Total Expenses
$1,916
Mortgage P&I
69%
$1,262
Property Taxes
4%
$77
Home Insurance
5%
$90
HOA
0%
$9
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0