Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $54,810 initial cash invested.
-4.27%
Cash On Cash
6.27%
Cap Rate
0.93
DSCR
$1,851
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,046 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$2,046
Mortgage P&I
79%
$1,465
Property Taxes
2%
$29
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0