Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.71% first-year return on $54,600 initial cash invested.
-5.71%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$1,790
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,790
Total Expenses
$2,050
Mortgage P&I
71%
$1,278
Property Taxes
12%
$215
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0