Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $54,012 initial cash invested.
-17.77%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$1,122
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,122 income − $1,922 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,122
Total Expenses
$1,922
Mortgage P&I
118%
$1,321
Property Taxes
19%
$217
Home Insurance
8%
$93
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0