Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.24% first-year return on $53,340 initial cash invested.
-1.24%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$1,997
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$2,052
Mortgage P&I
62%
$1,235
Property Taxes
10%
$208
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0