Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $54,726 initial cash invested.
-10.35%
Cash On Cash
4.62%
Cap Rate
0.72
DSCR
$1,770
Rent
-$472
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,726
Downpayment
20%
$52,120
Closing costs
1%
$2,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,242
Mortgage P&I
78%
$1,387
Property Taxes
16%
$275
Home Insurance
5%
$91
HOA
2%
$30
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...