Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $53,949 initial cash invested.
-1.05%
Cash On Cash
6.5%
Cap Rate
1.04
DSCR
$1,908
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,955 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$1,955
Mortgage P&I
70%
$1,344
Property Taxes
0%
$4
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0