Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.56% first-year return on $55,965 initial cash invested.
-6.56%
Cash On Cash
4.79%
Cap Rate
0.83
DSCR
$1,779
Rent
-$306
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,085
Mortgage P&I
72%
$1,281
Property Taxes
14%
$245
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0