Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $54,579 initial cash invested.
-2.13%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$2,004
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,101 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,004
Total Expenses
$2,101
Mortgage P&I
68%
$1,357
Property Taxes
7%
$133
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0