Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $54,600 initial cash invested.
-8.77%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$1,947
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,346 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,947
Total Expenses
$2,346
Mortgage P&I
67%
$1,305
Property Taxes
20%
$394
Home Insurance
5%
$91
HOA
3%
$50
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0