Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $53,361 initial cash invested.
-0.22%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$2,030
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,040 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,040
Mortgage P&I
62%
$1,255
Property Taxes
6%
$113
Home Insurance
4%
$89
HOA
3%
$54
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0