Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $54,495 initial cash invested.
-17.88%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$945
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$945 income − $1,757 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$945
Total Expenses
$1,757
Mortgage P&I
144%
$1,360
Property Taxes
6%
$61
Home Insurance
10%
$91
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0