Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $53,529 initial cash invested.
-5.56%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$1,993
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,241 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,241
Mortgage P&I
63%
$1,260
Property Taxes
17%
$340
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0