Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.2% first-year return on $53,445 initial cash invested.
-0.2%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$1,871
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $1,880 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$1,880
Mortgage P&I
67%
$1,247
Property Taxes
2%
$38
Home Insurance
5%
$91
HOA
1%
$17
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0