Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.17% first-year return on $54,936 initial cash invested.
-0.17%
Cash On Cash
6.83%
Cap Rate
1.08
DSCR
$2,363
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $2,371 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$2,371
Mortgage P&I
58%
$1,378
Property Taxes
12%
$285
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0