Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $53,088 initial cash invested.
-5.81%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$1,636
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,893 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,088
Downpayment
20%
$50,560
Closing costs
1%
$2,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,636
Total Expenses
$1,893
Mortgage P&I
78%
$1,271
Property Taxes
6%
$105
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0