Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $53,865 initial cash invested.
-11.12%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$1,953
Rent
-$499
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,452
Mortgage P&I
64%
$1,248
Property Taxes
30%
$584
Home Insurance
5%
$91
HOA
1%
$21
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0