Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.22% first-year return on $53,487 initial cash invested.
-2.22%
Cash On Cash
6.23%
Cap Rate
1.03
DSCR
$2,735
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $2,834 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$2,834
Mortgage P&I
47%
$1,285
Property Taxes
27%
$748
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0