Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $55,650 initial cash invested.
-5.52%
Cash On Cash
5.64%
Cap Rate
0.88
DSCR
$1,840
Rent
-$256
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,840
Total Expenses
$2,096
Mortgage P&I
77%
$1,410
Property Taxes
4%
$68
Home Insurance
5%
$93
HOA
3%
$47
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...