Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.07% first-year return on $54,579 initial cash invested.
-0.07%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$2,017
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,017
Total Expenses
$2,020
Mortgage P&I
64%
$1,297
Property Taxes
5%
$107
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0