Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.04% first-year return on $56,490 initial cash invested.
-3.04%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$1,843
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,843
Total Expenses
$1,986
Mortgage P&I
72%
$1,324
Property Taxes
5%
$89
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0