Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.59% first-year return on $54,642 initial cash invested.
-0.59%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$1,925
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$1,952
Mortgage P&I
67%
$1,297
Property Taxes
3%
$59
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0