Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $54,432 initial cash invested.
-14.53%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$1,229
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,229 income − $1,888 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,229
Total Expenses
$1,888
Mortgage P&I
108%
$1,324
Property Taxes
12%
$152
Home Insurance
8%
$93
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0