Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.41% first-year return on $53,613 initial cash invested.
-1.41%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$1,983
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,046 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,983
Total Expenses
$2,046
Mortgage P&I
64%
$1,271
Property Taxes
9%
$169
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0