Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $54,117 initial cash invested.
-3.46%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$1,894
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,050 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,117
Downpayment
20%
$51,540
Closing costs
1%
$2,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$2,050
Mortgage P&I
69%
$1,310
Property Taxes
8%
$156
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0