Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $54,789 initial cash invested.
-6.55%
Cash On Cash
5.35%
Cap Rate
0.85
DSCR
$1,844
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,143 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$2,143
Mortgage P&I
74%
$1,370
Property Taxes
11%
$201
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0