Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $54,075 initial cash invested.
-6.9%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$1,867
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$2,178
Mortgage P&I
68%
$1,263
Property Taxes
18%
$328
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0