Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $55,461 initial cash invested.
-3.46%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$1,840
Rent
-$160
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
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,000
Mortgage P&I
72%
$1,333
Property Taxes
5%
$95
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0