Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.73% first-year return on $55,629 initial cash invested.
-0.73%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$2,379
Rent
-$34
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,413
Mortgage P&I
54%
$1,288
Property Taxes
17%
$413
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0