Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $53,886 initial cash invested.
-19.44%
Cash On Cash
2.89%
Cap Rate
0.44
DSCR
$1,556
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $2,429 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$2,429
Mortgage P&I
91%
$1,414
Property Taxes
33%
$517
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0