Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.91% first-year return on $54,075 initial cash invested.
-0.91%
Cash On Cash
6.06%
Cap Rate
1.05
DSCR
$2,027
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$2,068
Mortgage P&I
61%
$1,240
Property Taxes
10%
$210
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0