Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $54,348 initial cash invested.
-6.89%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$2,159
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $2,471 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,348
Downpayment
20%
$51,760
Closing costs
1%
$2,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$2,471
Mortgage P&I
61%
$1,318
Property Taxes
23%
$498
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0