Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $56,490 initial cash invested.
-3.23%
Cash On Cash
5.5%
Cap Rate
0.95
DSCR
$1,694
Rent
-$152
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
6.1%
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
$1,694
Total Expenses
$1,846
Mortgage P&I
77%
$1,299
Property Taxes
1%
$12
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0