Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.63% first-year return on $55,566 initial cash invested.
-0.63%
Cash On Cash
6.49%
Cap Rate
1.06
DSCR
$2,081
Rent
-$29
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,081
Total Expenses
$2,110
Mortgage P&I
65%
$1,355
Property Taxes
6%
$123
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0