Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.57% first-year return on $54,390 initial cash invested.
-1.57%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$2,064
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,135 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,135
Mortgage P&I
63%
$1,302
Property Taxes
7%
$135
Home Insurance
4%
$91
HOA
3%
$71
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0