Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $54,264 initial cash invested.
-6.68%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$1,765
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $2,067 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,765
Total Expenses
$2,067
Mortgage P&I
73%
$1,291
Property Taxes
13%
$222
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0