Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $53,067 initial cash invested.
-3.05%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$1,848
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,983 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$1,983
Mortgage P&I
70%
$1,296
Property Taxes
6%
$109
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0