Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $55,188 initial cash invested.
-5.61%
Cash On Cash
4.99%
Cap Rate
0.86
DSCR
$1,614
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,872
Mortgage P&I
79%
$1,269
Property Taxes
6%
$89
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0