Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $54,873 initial cash invested.
-0.09%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$2,033
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,037 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,037
Mortgage P&I
66%
$1,332
Property Taxes
4%
$78
Home Insurance
5%
$93
HOA
0%
$5
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0