Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $53,025 initial cash invested.
-6.36%
Cash On Cash
5.47%
Cap Rate
0.86
DSCR
$1,741
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,022 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,022
Mortgage P&I
77%
$1,345
Property Taxes
8%
$137
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0