Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $54,600 initial cash invested.
-10.53%
Cash On Cash
4.83%
Cap Rate
0.73
DSCR
$2,015
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $2,494 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,015
Total Expenses
$2,494
Mortgage P&I
71%
$1,424
Property Taxes
23%
$454
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0