Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $55,986 initial cash invested.
-4.12%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$2,187
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,986
Downpayment
20%
$53,320
Closing costs
1%
$2,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$2,379
Mortgage P&I
60%
$1,313
Property Taxes
21%
$451
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0