Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $54,482 initial cash invested.
-8.92%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$1,817
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $2,222 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,482
Downpayment
20%
$51,888
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$2,222
Mortgage P&I
72%
$1,305
Property Taxes
17%
$311
Home Insurance
5%
$91
HOA
2%
$42
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0