Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $54,579 initial cash invested.
-3.61%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$1,996
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,160 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,160
Mortgage P&I
67%
$1,328
Property Taxes
11%
$221
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0