Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.43% first-year return on $54,390 initial cash invested.
-5.43%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$2,012
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$2,258
Mortgage P&I
63%
$1,263
Property Taxes
19%
$380
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0