Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $53,550 initial cash invested.
-1.12%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,060
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$2,060
Total Expenses
$2,110
Mortgage P&I
66%
$1,357
Property Taxes
3%
$66
Home Insurance
4%
$89
HOA
3%
$62
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0