Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.4% first-year return on $53,550 initial cash invested.
-0.4%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$1,940
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $1,958 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,958
Mortgage P&I
65%
$1,261
Property Taxes
5%
$104
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0