Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $55,524 initial cash invested.
-14.65%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$1,546
Rent
-$678
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$2,224
Mortgage P&I
86%
$1,337
Property Taxes
25%
$391
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0