Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $54,600 initial cash invested.
-11.49%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$2,191
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $2,714 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,191
Total Expenses
$2,714
Mortgage P&I
60%
$1,306
Property Taxes
31%
$674
Home Insurance
4%
$93
HOA
3%
$71
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0