Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.62% first-year return on $54,390 initial cash invested.
-6.62%
Cash On Cash
5.49%
Cap Rate
0.85
DSCR
$1,718
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $2,018 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$2,018
Mortgage P&I
81%
$1,398
Property Taxes
5%
$82
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0