Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $54,369 initial cash invested.
-7.86%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$1,716
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $2,072 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,716
Total Expenses
$2,072
Mortgage P&I
75%
$1,294
Property Taxes
14%
$240
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0