Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $53,487 initial cash invested.
-8.39%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$1,552
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $1,926 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,552
Total Expenses
$1,926
Mortgage P&I
84%
$1,306
Property Taxes
8%
$125
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0