Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $54,789 initial cash invested.
-1.88%
Cash On Cash
6.08%
Cap Rate
1.02
DSCR
$2,146
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$2,232
Mortgage P&I
61%
$1,300
Property Taxes
13%
$287
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0