Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $54,600 initial cash invested.
-9.56%
Cash On Cash
4.6%
Cap Rate
0.74
DSCR
$1,779
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,214 expenses = $435 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
$1,779
Total Expenses
$2,214
Mortgage P&I
75%
$1,343
Property Taxes
18%
$317
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0