Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $54,201 initial cash invested.
-11.49%
Cash On Cash
4.81%
Cap Rate
0.71
DSCR
$1,895
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $2,414 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$2,414
Mortgage P&I
77%
$1,458
Property Taxes
19%
$369
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0