Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $54,348 initial cash invested.
-8.57%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$1,469
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,857 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,348
Downpayment
20%
$51,760
Closing costs
1%
$2,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,857
Mortgage P&I
88%
$1,293
Property Taxes
6%
$90
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0