Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $53,046 initial cash invested.
-5.56%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$1,790
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,036 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,036
Mortgage P&I
72%
$1,285
Property Taxes
10%
$178
Home Insurance
5%
$91
HOA
1%
$16
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0