Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $53,340 initial cash invested.
-3.4%
Cash On Cash
6.42%
Cap Rate
0.97
DSCR
$2,185
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,336 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$2,336
Mortgage P&I
64%
$1,400
Property Taxes
13%
$280
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0