Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $54,201 initial cash invested.
-2.63%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$1,847
Rent
-$119
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$1,966
Mortgage P&I
69%
$1,276
Property Taxes
6%
$119
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0