Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.32% first-year return on $54,537 initial cash invested.
-3.32%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$1,868
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,019 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,537
Downpayment
20%
$51,940
Closing costs
1%
$2,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$2,019
Mortgage P&I
68%
$1,269
Property Taxes
9%
$171
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0