Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.13% first-year return on $53,130 initial cash invested.
-1.13%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$1,815
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,865 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,815
Total Expenses
$1,865
Mortgage P&I
70%
$1,266
Property Taxes
2%
$35
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0