Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.3% first-year return on $53,403 initial cash invested.
-1.3%
Cash On Cash
6.63%
Cap Rate
1.05
DSCR
$2,379
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,437 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,437
Mortgage P&I
56%
$1,343
Property Taxes
17%
$393
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0