Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $53,550 initial cash invested.
-3.81%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$2,137
Rent
-$170
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,307
Mortgage P&I
58%
$1,239
Property Taxes
19%
$406
Home Insurance
4%
$96
HOA
0%
$10
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0