Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.35% first-year return on $53,550 initial cash invested.
-7.35%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$2,137
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,465 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,465
Mortgage P&I
60%
$1,275
Property Taxes
26%
$545
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0