Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $53,445 initial cash invested.
-4.04%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$2,334
Rent
-$180
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$2,514
Mortgage P&I
52%
$1,217
Property Taxes
24%
$568
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0