Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $55,251 initial cash invested.
-8.08%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$1,785
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$2,157
Mortgage P&I
72%
$1,288
Property Taxes
18%
$313
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0