Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.26% first-year return on $53,298 initial cash invested.
-3.26%
Cash On Cash
6.46%
Cap Rate
0.97
DSCR
$2,156
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,301 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,301
Mortgage P&I
65%
$1,404
Property Taxes
11%
$237
Home Insurance
4%
$89
HOA
0%
$10
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0