Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.6% first-year return on $54,600 initial cash invested.
-5.6%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$1,688
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,943 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,688
Total Expenses
$1,943
Mortgage P&I
78%
$1,309
Property Taxes
6%
$103
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0