Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.55% first-year return on $53,550 initial cash invested.
-1.55%
Cash On Cash
6.29%
Cap Rate
1.02
DSCR
$1,860
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,929 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,860
Total Expenses
$1,929
Mortgage P&I
71%
$1,312
Property Taxes
2%
$44
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0