Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.64% first-year return on $55,461 initial cash invested.
-2.64%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$1,869
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$1,991
Mortgage P&I
70%
$1,317
Property Taxes
5%
$96
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0