Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $55,125 initial cash invested.
-4.68%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$1,956
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,171
Mortgage P&I
65%
$1,281
Property Taxes
15%
$287
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0