Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $54,495 initial cash invested.
-13.06%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$1,149
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,149 income − $1,742 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,149
Total Expenses
$1,742
Mortgage P&I
113%
$1,299
Property Taxes
5%
$54
Home Insurance
8%
$91
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0