Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.35% first-year return on $53,886 initial cash invested.
-6.35%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$1,522
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,807 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,522
Total Expenses
$1,807
Mortgage P&I
84%
$1,279
Property Taxes
3%
$44
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0