Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $55,650 initial cash invested.
-6.99%
Cash On Cash
5.37%
Cap Rate
0.84
DSCR
$1,980
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,304
Mortgage P&I
71%
$1,410
Property Taxes
13%
$256
Home Insurance
5%
$93
HOA
2%
$30
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0