Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.36% first-year return on $54,873 initial cash invested.
-1.36%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$1,972
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$2,034
Mortgage P&I
64%
$1,261
Property Taxes
8%
$166
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0