Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.28% first-year return on $56,238 initial cash invested.
-0.28%
Cash On Cash
6.11%
Cap Rate
1.07
DSCR
$2,026
Rent
-$13
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,026
Total Expenses
$2,039
Mortgage P&I
63%
$1,276
Property Taxes
7%
$140
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0