Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $54,075 initial cash invested.
-7.23%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$2,205
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $2,531 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$2,531
Mortgage P&I
60%
$1,316
Property Taxes
25%
$553
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0