Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $53,970 initial cash invested.
-3.47%
Cash On Cash
5.42%
Cap Rate
0.95
DSCR
$1,806
Rent
-$156
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$1,962
Mortgage P&I
68%
$1,227
Property Taxes
10%
$173
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0