Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $54,075 initial cash invested.
-6.59%
Cash On Cash
5.34%
Cap Rate
0.86
DSCR
$2,117
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,414 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,414
Mortgage P&I
63%
$1,336
Property Taxes
21%
$439
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0