Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $54,579 initial cash invested.
-8.97%
Cash On Cash
4.75%
Cap Rate
0.76
DSCR
$1,749
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,157 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,749
Total Expenses
$2,157
Mortgage P&I
77%
$1,349
Property Taxes
15%
$263
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0