Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $54,600 initial cash invested.
-17.96%
Cash On Cash
3.18%
Cap Rate
0.49
DSCR
$1,902
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $2,719 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,902
Total Expenses
$2,719
Mortgage P&I
74%
$1,411
Property Taxes
35%
$660
Home Insurance
5%
$91
HOA
3%
$63
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0