Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $55,566 initial cash invested.
-4.51%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$1,739
Rent
-$209
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$1,948
Mortgage P&I
76%
$1,319
Property Taxes
5%
$84
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0