Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $53,949 initial cash invested.
-4.96%
Cash On Cash
5.62%
Cap Rate
0.9
DSCR
$1,837
Rent
-$223
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,837
Total Expenses
$2,060
Mortgage P&I
73%
$1,335
Property Taxes
10%
$177
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0