Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $53,781 initial cash invested.
-14.79%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$1,726
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $2,389 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$2,389
Mortgage P&I
74%
$1,283
Property Taxes
33%
$567
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0