Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.96% first-year return on $53,151 initial cash invested.
-1.96%
Cash On Cash
6.23%
Cap Rate
1.01
DSCR
$2,014
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,101 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,101
Mortgage P&I
65%
$1,299
Property Taxes
9%
$187
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0