Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.99% first-year return on $53,172 initial cash invested.
-4.99%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$1,949
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,170 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,170
Mortgage P&I
69%
$1,345
Property Taxes
12%
$228
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0