Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $56,068 initial cash invested.
-6.81%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$2,116
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,068
Downpayment
20%
$53,398
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,116
Total Expenses
$2,434
Mortgage P&I
63%
$1,324
Property Taxes
20%
$425
Home Insurance
4%
$93
HOA
2%
$41
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0