Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $54,894 initial cash invested.
-5.49%
Cash On Cash
5.83%
Cap Rate
0.89
DSCR
$1,898
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,149 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$2,149
Mortgage P&I
75%
$1,427
Property Taxes
8%
$158
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0