Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $53,319 initial cash invested.
-2.95%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$1,891
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $2,022 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$2,022
Mortgage P&I
68%
$1,290
Property Taxes
8%
$151
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0