Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $54,579 initial cash invested.
-8.05%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$1,564
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $1,930 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,930
Mortgage P&I
83%
$1,292
Property Taxes
9%
$141
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0