Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $54,432 initial cash invested.
-14.26%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$1,174
Rent
-$647
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,174
Total Expenses
$1,821
Mortgage P&I
110%
$1,293
Property Taxes
6%
$74
Home Insurance
13%
$149
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0