Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $54,579 initial cash invested.
-7.98%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$1,840
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $2,203 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,840
Total Expenses
$2,203
Mortgage P&I
71%
$1,314
Property Taxes
16%
$301
Home Insurance
5%
$91
HOA
1%
$19
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0