Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.01% first-year return on $54,432 initial cash invested.
-2.01%
Cash On Cash
6.52%
Cap Rate
1.01
DSCR
$2,044
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,135 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$2,135
Mortgage P&I
68%
$1,398
Property Taxes
7%
$146
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0