Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $54,495 initial cash invested.
-4.21%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$2,077
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,268 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,268
Mortgage P&I
64%
$1,326
Property Taxes
15%
$308
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0