Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.92% first-year return on $54,936 initial cash invested.
-1.92%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$1,834
Rent
-$88
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$1,922
Mortgage P&I
68%
$1,253
Property Taxes
5%
$99
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0