Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $54,831 initial cash invested.
-5.8%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$1,786
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $2,051 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,786
Total Expenses
$2,051
Mortgage P&I
73%
$1,308
Property Taxes
9%
$167
Home Insurance
5%
$92
HOA
1%
$20
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0