Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $54,584 initial cash invested.
-3.19%
Cash On Cash
5.98%
Cap Rate
0.98
DSCR
$2,243
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,388 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,584
Downpayment
20%
$51,985
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,388
Mortgage P&I
59%
$1,329
Property Taxes
17%
$385
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0