Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $54,537 initial cash invested.
-11.9%
Cash On Cash
4.63%
Cap Rate
0.69
DSCR
$1,929
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,470 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,929
Total Expenses
$2,470
Mortgage P&I
75%
$1,448
Property Taxes
21%
$408
Home Insurance
5%
$93
HOA
1%
$20
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0