Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $54,054 initial cash invested.
-6.28%
Cash On Cash
4.81%
Cap Rate
0.84
DSCR
$1,623
Rent
-$283
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
$54,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$1,906
Mortgage P&I
76%
$1,233
Property Taxes
10%
$161
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0