Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $53,823 initial cash invested.
-7.91%
Cash On Cash
5.64%
Cap Rate
0.83
DSCR
$2,103
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $2,458 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$2,458
Mortgage P&I
69%
$1,454
Property Taxes
18%
$372
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0