Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $54,600 initial cash invested.
-6.22%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$1,503
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,503
Total Expenses
$1,786
Mortgage P&I
85%
$1,271
Property Taxes
2%
$34
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0