Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $54,264 initial cash invested.
-8.38%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,000
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,379
Mortgage P&I
65%
$1,301
Property Taxes
23%
$465
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0