Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $53,340 initial cash invested.
-8.53%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$1,866
Rent
-$379
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
6.5%
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
$1,866
Total Expenses
$2,245
Mortgage P&I
68%
$1,278
Property Taxes
19%
$347
Home Insurance
5%
$89
HOA
2%
$46
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0