Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $53,592 initial cash invested.
-0.6%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$1,986
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,013 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,013
Mortgage P&I
64%
$1,280
Property Taxes
6%
$126
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0