Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.27% first-year return on $53,802 initial cash invested.
-0.27%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$2,167
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $2,179 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$2,179
Mortgage P&I
58%
$1,264
Property Taxes
10%
$222
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0