Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $53,718 initial cash invested.
-2.9%
Cash On Cash
5.72%
Cap Rate
0.97
DSCR
$1,864
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$1,994
Mortgage P&I
67%
$1,257
Property Taxes
9%
$162
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0