Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.78% first-year return on $53,550 initial cash invested.
-8.78%
Cash On Cash
4.85%
Cap Rate
0.77
DSCR
$1,542
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $1,934 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,934
Mortgage P&I
87%
$1,346
Property Taxes
6%
$94
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0