Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $54,978 initial cash invested.
-3.86%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$2,023
Rent
-$177
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
6.1%
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
$2,023
Total Expenses
$2,200
Mortgage P&I
63%
$1,271
Property Taxes
15%
$311
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0