Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.28% first-year return on $55,209 initial cash invested.
-1.28%
Cash On Cash
6.02%
Cap Rate
1.03
DSCR
$2,010
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,069
Mortgage P&I
64%
$1,278
Property Taxes
8%
$162
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0