Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.72% first-year return on $53,277 initial cash invested.
-23.72%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$848
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$848 income − $1,901 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,277
Downpayment
20%
$50,740
Closing costs
1%
$2,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$848
Total Expenses
$1,901
Mortgage P&I
149%
$1,266
Property Taxes
38%
$326
Home Insurance
11%
$89
HOA
0%
$0
Property Management
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0