Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $53,109 initial cash invested.
-20.81%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$804
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$804 income − $1,725 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$804
Total Expenses
$1,725
Mortgage P&I
159%
$1,282
Property Taxes
16%
$130
Home Insurance
13%
$105
HOA
0%
$0
Property Management
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0