Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $53,802 initial cash invested.
-3.1%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$1,833
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,833
Total Expenses
$1,972
Mortgage P&I
68%
$1,245
Property Taxes
8%
$144
Home Insurance
5%
$91
HOA
1%
$15
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0