Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $53,886 initial cash invested.
-9.78%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$1,346
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,346
Total Expenses
$1,785
Mortgage P&I
95%
$1,280
Property Taxes
5%
$61
Home Insurance
7%
$94
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0