Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.98% first-year return on $56,259 initial cash invested.
-9.98%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$1,854
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,322
Mortgage P&I
70%
$1,306
Property Taxes
24%
$440
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0