Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $53,886 initial cash invested.
-8.77%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$1,841
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$2,235
Mortgage P&I
70%
$1,295
Property Taxes
20%
$369
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0