Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $56,490 initial cash invested.
-2.12%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$1,904
Rent
-$100
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
$1,904
Total Expenses
$2,004
Mortgage P&I
69%
$1,310
Property Taxes
5%
$97
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0