Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.33% first-year return on $53,781 initial cash invested.
-4.33%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$1,809
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,003 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$2,003
Mortgage P&I
72%
$1,300
Property Taxes
6%
$111
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0