Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.43% first-year return on $55,461 initial cash invested.
-5.43%
Cash On Cash
5.08%
Cap Rate
0.88
DSCR
$1,920
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,171
Mortgage P&I
66%
$1,272
Property Taxes
16%
$300
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0