Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1% first-year return on $53,739 initial cash invested.
-1%
Cash On Cash
6.27%
Cap Rate
1.04
DSCR
$1,909
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $1,954 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$1,954
Mortgage P&I
67%
$1,288
Property Taxes
4%
$79
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0