Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4% first-year return on $54,579 initial cash invested.
-4%
Cash On Cash
6.18%
Cap Rate
0.94
DSCR
$1,856
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,038 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,856
Total Expenses
$2,038
Mortgage P&I
77%
$1,427
Property Taxes
2%
$37
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0