Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $54,978 initial cash invested.
-8.14%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$1,591
Rent
-$373
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,978
Downpayment
20%
$52,360
Closing costs
1%
$2,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$1,964
Mortgage P&I
81%
$1,288
Property Taxes
11%
$169
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0