Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $54,558 initial cash invested.
-2.05%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$2,002
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $2,095 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$2,095
Mortgage P&I
65%
$1,303
Property Taxes
9%
$179
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0