Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.46% first-year return on $54,096 initial cash invested.
-2.46%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$1,803
Rent
-$111
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,914
Mortgage P&I
70%
$1,270
Property Taxes
4%
$80
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0