Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $53,718 initial cash invested.
-4.51%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$1,757
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $1,959 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$1,959
Mortgage P&I
76%
$1,344
Property Taxes
4%
$67
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0