Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $53,823 initial cash invested.
-10.95%
Cash On Cash
4.58%
Cap Rate
0.72
DSCR
$2,115
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,606 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$2,606
Mortgage P&I
64%
$1,364
Property Taxes
28%
$600
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0