Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.37% first-year return on $54,831 initial cash invested.
-0.37%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$1,979
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,979
Total Expenses
$1,996
Mortgage P&I
66%
$1,302
Property Taxes
4%
$71
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0