Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.96% first-year return on $53,445 initial cash invested.
-6.96%
Cash On Cash
5.65%
Cap Rate
0.84
DSCR
$1,722
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $2,032 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$2,032
Mortgage P&I
83%
$1,422
Property Taxes
4%
$74
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0