Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $54,201 initial cash invested.
-1.68%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$2,204
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,280 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$2,280
Mortgage P&I
59%
$1,297
Property Taxes
15%
$320
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0