Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $56,469 initial cash invested.
-9.92%
Cash On Cash
4.53%
Cap Rate
0.72
DSCR
$1,477
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$1,944
Mortgage P&I
95%
$1,407
Property Taxes
5%
$73
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0