Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.37% first-year return on $54,726 initial cash invested.
-7.37%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$1,759
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,759 income − $2,095 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,726
Downpayment
20%
$52,120
Closing costs
1%
$2,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,759
Total Expenses
$2,095
Mortgage P&I
74%
$1,301
Property Taxes
14%
$242
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0