Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $53,403 initial cash invested.
-16.58%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$992
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$992
Total Expenses
$1,730
Mortgage P&I
128%
$1,270
Property Taxes
11%
$108
Home Insurance
9%
$93
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0