Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $54,537 initial cash invested.
-2.38%
Cash On Cash
6.57%
Cap Rate
1.01
DSCR
$2,327
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,435 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,537
Downpayment
20%
$51,940
Closing costs
1%
$2,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,435
Mortgage P&I
61%
$1,414
Property Taxes
15%
$350
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0