Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $53,340 initial cash invested.
-0.58%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$1,917
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $1,943 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$1,943
Mortgage P&I
66%
$1,268
Property Taxes
2%
$45
Home Insurance
5%
$91
HOA
2%
$40
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0