Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $54,390 initial cash invested.
-5.74%
Cash On Cash
5.61%
Cap Rate
0.88
DSCR
$1,820
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $2,080 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,820
Total Expenses
$2,080
Mortgage P&I
76%
$1,379
Property Taxes
8%
$137
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0