Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.96% first-year return on $54,600 initial cash invested.
-5.96%
Cash On Cash
5.54%
Cap Rate
0.87
DSCR
$1,760
Rent
-$271
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,031
Mortgage P&I
79%
$1,384
Property Taxes
6%
$98
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0