Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.73% first-year return on $53,697 initial cash invested.
-3.73%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$1,757
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $1,924 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,697
Downpayment
20%
$51,140
Closing costs
1%
$2,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$1,924
Mortgage P&I
75%
$1,310
Property Taxes
4%
$70
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0