Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $56,280 initial cash invested.
-12.84%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$1,524
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,524
Total Expenses
$2,126
Mortgage P&I
89%
$1,349
Property Taxes
21%
$315
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0