Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.48% first-year return on $54,432 initial cash invested.
-3.48%
Cash On Cash
5.66%
Cap Rate
0.95
DSCR
$1,735
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $1,893 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,735
Total Expenses
$1,893
Mortgage P&I
75%
$1,294
Property Taxes
3%
$54
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0