Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $53,130 initial cash invested.
-7.3%
Cash On Cash
5.56%
Cap Rate
0.84
DSCR
$1,853
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,853 income − $2,176 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$2,176
Mortgage P&I
76%
$1,403
Property Taxes
9%
$159
Home Insurance
5%
$90
HOA
2%
$42
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0