Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $55,020 initial cash invested.
-8.62%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$1,814
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,209
Mortgage P&I
73%
$1,320
Property Taxes
18%
$323
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0