Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.53% first-year return on $53,382 initial cash invested.
-5.53%
Cash On Cash
5.62%
Cap Rate
0.89
DSCR
$1,885
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $2,131 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$2,131
Mortgage P&I
71%
$1,342
Property Taxes
11%
$212
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0