Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $54,789 initial cash invested.
-7.32%
Cash On Cash
5.5%
Cap Rate
0.83
DSCR
$1,713
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $2,047 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$2,047
Mortgage P&I
84%
$1,443
Property Taxes
4%
$65
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0