Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.42% first-year return on $53,844 initial cash invested.
-7.42%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$1,808
Rent
-$333
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,844
Downpayment
20%
$51,280
Closing costs
1%
$2,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$2,141
Mortgage P&I
73%
$1,317
Property Taxes
15%
$271
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0