Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $54,579 initial cash invested.
-6.24%
Cash On Cash
5.48%
Cap Rate
0.86
DSCR
$1,740
Rent
-$284
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
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,024
Mortgage P&I
79%
$1,383
Property Taxes
6%
$98
Home Insurance
5%
$91
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0