Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $54,327 initial cash invested.
-15.77%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$1,338
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $2,052 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,338
Total Expenses
$2,052
Mortgage P&I
97%
$1,303
Property Taxes
23%
$308
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0