Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $53,193 initial cash invested.
-4.47%
Cash On Cash
6.19%
Cap Rate
0.94
DSCR
$2,178
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $2,376 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,178
Total Expenses
$2,376
Mortgage P&I
64%
$1,396
Property Taxes
9%
$197
Home Insurance
4%
$91
HOA
6%
$125
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0