Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.56% first-year return on $54,663 initial cash invested.
-1.56%
Cash On Cash
6.34%
Cap Rate
1.02
DSCR
$1,954
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$2,025
Mortgage P&I
69%
$1,349
Property Taxes
5%
$105
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0