Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $53,697 initial cash invested.
-13.45%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$1,351
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,697
Downpayment
20%
$51,140
Closing costs
1%
$2,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,351
Total Expenses
$1,953
Mortgage P&I
92%
$1,248
Property Taxes
19%
$262
Home Insurance
7%
$91
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0