Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $54,369 initial cash invested.
-3.11%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$2,069
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $2,210 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$2,210
Mortgage P&I
62%
$1,288
Property Taxes
13%
$263
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0