Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $55,650 initial cash invested.
-8.71%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$1,500
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,904
Mortgage P&I
87%
$1,312
Property Taxes
7%
$109
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0