Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $53,592 initial cash invested.
-9.4%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$1,736
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,156 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$2,156
Mortgage P&I
73%
$1,260
Property Taxes
20%
$353
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0