Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.55% first-year return on $54,705 initial cash invested.
-0.55%
Cash On Cash
6.82%
Cap Rate
1.07
DSCR
$2,393
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $2,418 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,393
Total Expenses
$2,418
Mortgage P&I
58%
$1,386
Property Taxes
13%
$316
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0