Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $53,613 initial cash invested.
-2.57%
Cash On Cash
5.63%
Cap Rate
0.99
DSCR
$1,986
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,101
Mortgage P&I
61%
$1,214
Property Taxes
13%
$256
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0