Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.94% first-year return on $53,067 initial cash invested.
-2.94%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$1,802
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,932 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$1,932
Mortgage P&I
72%
$1,290
Property Taxes
4%
$72
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0