Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $56,212 initial cash invested.
-14.54%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$1,142
Rent
-$681
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,212
Downpayment
20%
$53,535
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,142
Total Expenses
$1,823
Mortgage P&I
114%
$1,304
Property Taxes
11%
$128
Home Insurance
8%
$94
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0