Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.87% first-year return on $53,802 initial cash invested.
-5.87%
Cash On Cash
5.61%
Cap Rate
0.87
DSCR
$1,811
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $2,074 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$2,074
Mortgage P&I
76%
$1,369
Property Taxes
9%
$159
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0