Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.74% first-year return on $54,789 initial cash invested.
-2.74%
Cash On Cash
6.24%
Cap Rate
0.98
DSCR
$1,840
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,965
Mortgage P&I
75%
$1,389
Property Taxes
5%
$98
Home Insurance
0%
$0
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0