Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $54,747 initial cash invested.
-11.13%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$1,955
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,463 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,747
Downpayment
20%
$52,140
Closing costs
1%
$2,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$2,463
Mortgage P&I
66%
$1,287
Property Taxes
29%
$562
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0