Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $54,474 initial cash invested.
-1.5%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$2,114
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,182 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,182
Mortgage P&I
64%
$1,343
Property Taxes
7%
$158
Home Insurance
4%
$91
HOA
2%
$40
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0