Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $54,012 initial cash invested.
-4.04%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$1,843
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $2,025 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,843
Total Expenses
$2,025
Mortgage P&I
70%
$1,293
Property Taxes
9%
$164
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0