Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.74% first-year return on $55,650 initial cash invested.
-7.74%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$1,787
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$2,146
Mortgage P&I
72%
$1,292
Property Taxes
17%
$297
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0