Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $53,403 initial cash invested.
-8.58%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$1,852
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $2,234 expenses = $382 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$2,234
Mortgage P&I
72%
$1,332
Property Taxes
17%
$316
Home Insurance
5%
$89
HOA
1%
$15
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0