Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.42% first-year return on $53,214 initial cash invested.
-1.42%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$1,821
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,884 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,884
Mortgage P&I
68%
$1,233
Property Taxes
2%
$42
Home Insurance
5%
$91
HOA
2%
$45
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0