Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $54,243 initial cash invested.
-13.01%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$1,518
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $2,106 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,518
Total Expenses
$2,106
Mortgage P&I
84%
$1,274
Property Taxes
23%
$344
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0