Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.04% first-year return on $53,676 initial cash invested.
-0.04%
Cash On Cash
6.23%
Cap Rate
1.08
DSCR
$1,943
Rent
-$2
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$1,945
Mortgage P&I
63%
$1,231
Property Taxes
6%
$116
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0