Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $53,550 initial cash invested.
-8.61%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$1,381
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,381 income − $1,765 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,381
Total Expenses
$1,765
Mortgage P&I
91%
$1,263
Property Taxes
4%
$54
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0