Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $54,558 initial cash invested.
-10.95%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$1,971
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,469 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,971
Total Expenses
$2,469
Mortgage P&I
65%
$1,276
Property Taxes
30%
$582
Home Insurance
5%
$93
HOA
0%
$5
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0