Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.72% first-year return on $54,621 initial cash invested.
-6.72%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$1,842
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,148 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,621
Downpayment
20%
$52,020
Closing costs
1%
$2,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,148
Mortgage P&I
71%
$1,300
Property Taxes
15%
$275
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0