Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.73% first-year return on $54,579 initial cash invested.
-2.73%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$1,841
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $1,965 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,841
Total Expenses
$1,965
Mortgage P&I
71%
$1,306
Property Taxes
5%
$90
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0