Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.91% first-year return on $54,600 initial cash invested.
-5.91%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$2,083
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $2,352 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,083
Total Expenses
$2,352
Mortgage P&I
62%
$1,289
Property Taxes
20%
$418
Home Insurance
4%
$91
HOA
1%
$13
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0