Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $53,949 initial cash invested.
-6.14%
Cash On Cash
5.82%
Cap Rate
0.87
DSCR
$1,961
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $2,237 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$2,237
Mortgage P&I
73%
$1,423
Property Taxes
11%
$213
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0