Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.93% first-year return on $54,054 initial cash invested.
-0.93%
Cash On Cash
6.76%
Cap Rate
1.04
DSCR
$2,077
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,119 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,119
Mortgage P&I
67%
$1,387
Property Taxes
7%
$139
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0