Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $53,676 initial cash invested.
-8.41%
Cash On Cash
5.22%
Cap Rate
0.8
DSCR
$1,869
Rent
-$376
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
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$2,245
Mortgage P&I
75%
$1,395
Property Taxes
15%
$286
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0