Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $54,579 initial cash invested.
-21.7%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$970
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$970 income − $1,957 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
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
$970
Total Expenses
$1,957
Mortgage P&I
137%
$1,331
Property Taxes
29%
$281
Home Insurance
10%
$94
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0