Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $54,600 initial cash invested.
-9.08%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$2,073
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,486 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,073
Total Expenses
$2,486
Mortgage P&I
65%
$1,338
Property Taxes
22%
$460
Home Insurance
4%
$91
HOA
3%
$58
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0