Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $53,550 initial cash invested.
-1.77%
Cash On Cash
6.49%
Cap Rate
1.02
DSCR
$2,020
Rent
-$79
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,020
Total Expenses
$2,099
Mortgage P&I
67%
$1,357
Property Taxes
3%
$66
Home Insurance
4%
$89
HOA
3%
$62
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with comparables properties is loading...