Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $54,600 initial cash invested.
-15.25%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$1,816
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,510 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,816
Total Expenses
$2,510
Mortgage P&I
72%
$1,306
Property Taxes
35%
$640
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0