Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.93% first-year return on $54,579 initial cash invested.
-1.93%
Cash On Cash
6.02%
Cap Rate
1.01
DSCR
$1,911
Rent
-$88
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$1,999
Mortgage P&I
68%
$1,296
Property Taxes
4%
$85
Home Insurance
5%
$91
HOA
2%
$29
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0