Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.29% first-year return on $55,650 initial cash invested.
-4.29%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$2,289
Rent
-$199
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
$2,289
Total Expenses
$2,488
Mortgage P&I
57%
$1,296
Property Taxes
20%
$463
Home Insurance
4%
$93
HOA
2%
$42
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0