Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.56% first-year return on $54,579 initial cash invested.
-1.56%
Cash On Cash
6.36%
Cap Rate
1.02
DSCR
$2,063
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,134 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,134
Mortgage P&I
65%
$1,345
Property Taxes
8%
$162
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0