Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $54,598 initial cash invested.
-11.74%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$1,967
Rent
-$534
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
$54,598
Downpayment
20%
$51,998
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,967
Total Expenses
$2,501
Mortgage P&I
66%
$1,299
Property Taxes
26%
$512
Home Insurance
5%
$91
HOA
4%
$88
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0