Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.25% first-year return on $53,487 initial cash invested.
-0.25%
Cash On Cash
6.16%
Cap Rate
1.07
DSCR
$1,990
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,001
Mortgage P&I
61%
$1,218
Property Taxes
9%
$172
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0