Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.3% first-year return on $54,600 initial cash invested.
-5.3%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$1,926
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $2,167 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,926
Total Expenses
$2,167
Mortgage P&I
69%
$1,322
Property Taxes
13%
$253
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0