Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $53,025 initial cash invested.
-3.98%
Cash On Cash
5.42%
Cap Rate
0.93
DSCR
$1,929
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,105
Mortgage P&I
63%
$1,221
Property Taxes
15%
$293
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0