Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $54,579 initial cash invested.
-11.59%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$1,473
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $2,000 expenses = $527 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
$1,473
Total Expenses
$2,000
Mortgage P&I
91%
$1,335
Property Taxes
13%
$188
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0