Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $53,466 initial cash invested.
-2.51%
Cash On Cash
6.36%
Cap Rate
1
DSCR
$2,248
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,360 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$2,360
Mortgage P&I
60%
$1,349
Property Taxes
15%
$337
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0