Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $54,684 initial cash invested.
-4.08%
Cash On Cash
5.95%
Cap Rate
0.94
DSCR
$2,051
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,237 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$2,237
Mortgage P&I
67%
$1,374
Property Taxes
13%
$263
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0