Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.12% first-year return on $55,818 initial cash invested.
-7.12%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$1,635
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$1,966
Mortgage P&I
80%
$1,302
Property Taxes
8%
$137
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0