Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $54,222 initial cash invested.
-3.1%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$1,867
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $2,007 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,222
Downpayment
20%
$51,640
Closing costs
1%
$2,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$2,007
Mortgage P&I
69%
$1,279
Property Taxes
8%
$147
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0