Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $54,180 initial cash invested.
-6.18%
Cash On Cash
4.87%
Cap Rate
0.85
DSCR
$1,817
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$2,096
Mortgage P&I
68%
$1,236
Property Taxes
16%
$297
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0