Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $53,571 initial cash invested.
-0.54%
Cash On Cash
6.6%
Cap Rate
1.06
DSCR
$2,055
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,079 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,079
Mortgage P&I
64%
$1,324
Property Taxes
6%
$119
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0