Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $53,256 initial cash invested.
-8.27%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$1,748
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $2,115 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$2,115
Mortgage P&I
74%
$1,298
Property Taxes
15%
$270
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0