Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $54,579 initial cash invested.
-5.74%
Cash On Cash
5.59%
Cap Rate
0.87
DSCR
$1,770
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,031
Mortgage P&I
78%
$1,383
Property Taxes
6%
$98
Home Insurance
5%
$91
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...