Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $53,928 initial cash invested.
-15.58%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$1,088
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,088 income − $1,788 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,928
Downpayment
20%
$51,360
Closing costs
1%
$2,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,088
Total Expenses
$1,788
Mortgage P&I
115%
$1,248
Property Taxes
15%
$164
Home Insurance
9%
$94
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0