Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.62% first-year return on $53,214 initial cash invested.
-2.62%
Cash On Cash
6%
Cap Rate
0.99
DSCR
$1,936
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,052 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,052
Mortgage P&I
66%
$1,285
Property Taxes
9%
$172
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0