Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $54,390 initial cash invested.
-2.58%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$2,327
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,444
Mortgage P&I
54%
$1,260
Property Taxes
21%
$488
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0