Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $54,243 initial cash invested.
-9.53%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$2,028
Rent
-$431
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,459
Mortgage P&I
64%
$1,291
Property Taxes
25%
$505
Home Insurance
5%
$96
HOA
2%
$40
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0