Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $54,390 initial cash invested.
-2.98%
Cash On Cash
6.23%
Cap Rate
0.97
DSCR
$1,990
Rent
-$135
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,125
Mortgage P&I
69%
$1,379
Property Taxes
7%
$137
Home Insurance
5%
$91
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...