Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.78% first-year return on $55,839 initial cash invested.
-1.78%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$2,026
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,026
Total Expenses
$2,109
Mortgage P&I
65%
$1,326
Property Taxes
8%
$163
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0