Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.33% first-year return on $55,377 initial cash invested.
-4.33%
Cash On Cash
5.22%
Cap Rate
0.91
DSCR
$1,764
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,764
Total Expenses
$1,964
Mortgage P&I
71%
$1,258
Property Taxes
9%
$154
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0