Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $56,490 initial cash invested.
-1.32%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$2,137
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,199
Mortgage P&I
62%
$1,332
Property Taxes
10%
$217
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0