Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $53,319 initial cash invested.
-16.34%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,826
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,552 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,552
Mortgage P&I
71%
$1,292
Property Taxes
23%
$426
Home Insurance
5%
$91
HOA
15%
$268
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0