Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $56,112 initial cash invested.
-0.15%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$2,103
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$2,110
Mortgage P&I
63%
$1,330
Property Taxes
6%
$123
Home Insurance
5%
$95
HOA
1%
$16
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0