Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $53,025 initial cash invested.
-6.52%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$1,491
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,491
Total Expenses
$1,779
Mortgage P&I
85%
$1,266
Property Taxes
2%
$37
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$89
Maintenance
5%
$75
Other
0%
$0