Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4% first-year return on $53,361 initial cash invested.
-4%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$1,795
Rent
-$178
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
$53,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$1,973
Mortgage P&I
69%
$1,247
Property Taxes
9%
$169
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0