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 $54,474 initial cash invested.
-8.92%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$1,536
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $1,941 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,941
Mortgage P&I
87%
$1,335
Property Taxes
7%
$112
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0