Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $53,571 initial cash invested.
-2.98%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$1,968
Rent
-$133
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,968
Total Expenses
$2,101
Mortgage P&I
65%
$1,272
Property Taxes
11%
$222
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0