Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $55,272 initial cash invested.
-3.1%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$2,188
Rent
-$143
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,331
Mortgage P&I
58%
$1,275
Property Taxes
18%
$395
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0