Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $54,390 initial cash invested.
-6.42%
Cash On Cash
5.72%
Cap Rate
0.86
DSCR
$1,899
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $2,190 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$2,190
Mortgage P&I
75%
$1,431
Property Taxes
9%
$174
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0