Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.08% first-year return on $56,112 initial cash invested.
-7.08%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$1,651
Rent
-$331
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,651
Total Expenses
$1,982
Mortgage P&I
79%
$1,305
Property Taxes
9%
$153
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0