Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $54,558 initial cash invested.
-1.74%
Cash On Cash
6.79%
Cap Rate
1.03
DSCR
$2,310
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,389 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,389
Mortgage P&I
62%
$1,432
Property Taxes
11%
$264
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0