Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $53,340 initial cash invested.
-4.57%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$2,247
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,247
Total Expenses
$2,450
Mortgage P&I
55%
$1,245
Property Taxes
24%
$532
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0