Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $56,070 initial cash invested.
-6.08%
Cash On Cash
5.52%
Cap Rate
0.87
DSCR
$2,045
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,329
Mortgage P&I
69%
$1,411
Property Taxes
15%
$312
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0