Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.81% first-year return on $54,831 initial cash invested.
-4.81%
Cash On Cash
5.97%
Cap Rate
0.92
DSCR
$2,180
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,400 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,400
Mortgage P&I
65%
$1,411
Property Taxes
16%
$356
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0