Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $54,096 initial cash invested.
-4.02%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$2,461
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $2,642 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,642
Mortgage P&I
54%
$1,319
Property Taxes
23%
$572
Home Insurance
4%
$105
HOA
0%
$6
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0