Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.38% first-year return on $54,180 initial cash invested.
-26.38%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$967
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$967
Total Expenses
$2,158
Mortgage P&I
130%
$1,259
Property Taxes
29%
$281
Home Insurance
21%
$206
HOA
17%
$161
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0