Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $54,684 initial cash invested.
-2.55%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$2,279
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $2,395 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,279
Total Expenses
$2,395
Mortgage P&I
57%
$1,306
Property Taxes
17%
$394
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0