Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.6% first-year return on $55,587 initial cash invested.
-1.6%
Cash On Cash
5.99%
Cap Rate
1.02
DSCR
$1,873
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,587
Downpayment
20%
$52,940
Closing costs
1%
$2,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$1,947
Mortgage P&I
70%
$1,302
Property Taxes
3%
$64
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0