Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $53,319 initial cash invested.
-7.25%
Cash On Cash
5.44%
Cap Rate
0.83
DSCR
$1,629
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $1,951 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,951
Mortgage P&I
85%
$1,391
Property Taxes
4%
$58
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0