Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $53,949 initial cash invested.
-7.76%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$1,657
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $2,006 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$2,006
Mortgage P&I
77%
$1,282
Property Taxes
12%
$202
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0