Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -90.29% first-year return on $54,852 initial cash invested.
-90.29%
Cash On Cash
-11.89%
Cap Rate
-1.82
DSCR
$2,298
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $6,425 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,852
Downpayment
20%
$52,240
Closing costs
1%
$2,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,298
Total Expenses
$6,425
Mortgage P&I
62%
$1,425
Property Taxes
188%
$4,314
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0