Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $54,537 initial cash invested.
-9.37%
Cash On Cash
4.96%
Cap Rate
0.76
DSCR
$1,649
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,649 income − $2,075 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,649
Total Expenses
$2,075
Mortgage P&I
86%
$1,417
Property Taxes
8%
$136
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0