Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $56,280 initial cash invested.
-10.36%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$1,943
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$2,429
Mortgage P&I
68%
$1,318
Property Taxes
26%
$512
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0