Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $54,579 initial cash invested.
-2.53%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$1,912
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,027 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,912
Total Expenses
$2,027
Mortgage P&I
69%
$1,310
Property Taxes
7%
$128
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0