Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $54,600 initial cash invested.
-11.76%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$1,546
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $2,081 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$2,081
Mortgage P&I
84%
$1,302
Property Taxes
19%
$286
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0