Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $54,621 initial cash invested.
-12.5%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$1,713
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,621
Downpayment
20%
$52,020
Closing costs
1%
$2,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$2,282
Mortgage P&I
74%
$1,267
Property Taxes
28%
$476
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0