Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $53,319 initial cash invested.
-8.44%
Cash On Cash
5.32%
Cap Rate
0.79
DSCR
$1,646
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $2,021 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,646
Total Expenses
$2,021
Mortgage P&I
86%
$1,419
Property Taxes
5%
$85
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0