Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $54,096 initial cash invested.
-6.39%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,037
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,325 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,037
Total Expenses
$2,325
Mortgage P&I
63%
$1,290
Property Taxes
20%
$412
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0