Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.04% first-year return on $55,440 initial cash invested.
-0.04%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$2,211
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,213
Mortgage P&I
60%
$1,328
Property Taxes
5%
$101
Home Insurance
4%
$92
HOA
5%
$116
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0