Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $53,970 initial cash invested.
-7.07%
Cash On Cash
5.16%
Cap Rate
0.84
DSCR
$2,160
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,478 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,478
Mortgage P&I
61%
$1,315
Property Taxes
24%
$511
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0