Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $55,545 initial cash invested.
-14.52%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$944
Rent
-$672
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$944
Total Expenses
$1,616
Mortgage P&I
135%
$1,270
Property Taxes
1%
$8
Home Insurance
10%
$93
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0