Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $53,760 initial cash invested.
-13.24%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$1,600
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$2,193
Mortgage P&I
79%
$1,262
Property Taxes
27%
$425
Home Insurance
6%
$90
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0