Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $54,600 initial cash invested.
-13.23%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$1,734
Rent
-$602
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
6.2%
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
$1,734
Total Expenses
$2,336
Mortgage P&I
74%
$1,277
Property Taxes
28%
$489
Home Insurance
5%
$91
HOA
2%
$28
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0