Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $53,382 initial cash invested.
-5.31%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$1,732
Rent
-$236
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,968
Mortgage P&I
74%
$1,283
Property Taxes
8%
$143
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0