Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $55,776 initial cash invested.
-4.82%
Cash On Cash
5.74%
Cap Rate
0.91
DSCR
$1,884
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,776
Downpayment
20%
$53,120
Closing costs
1%
$2,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,108
Mortgage P&I
74%
$1,401
Property Taxes
7%
$132
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0