Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.87% first-year return on $53,382 initial cash invested.
-5.87%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$1,976
Rent
-$261
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$2,237
Mortgage P&I
63%
$1,240
Property Taxes
20%
$391
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0