Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $53,319 initial cash invested.
-2.34%
Cash On Cash
6.12%
Cap Rate
0.99
DSCR
$1,942
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $2,046 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,942
Total Expenses
$2,046
Mortgage P&I
67%
$1,301
Property Taxes
8%
$163
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0