Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $54,306 initial cash invested.
-9.77%
Cash On Cash
4.64%
Cap Rate
0.74
DSCR
$1,735
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$2,177
Mortgage P&I
78%
$1,354
Property Taxes
16%
$283
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0