Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $54,642 initial cash invested.
-2.59%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$1,955
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,073 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$2,073
Mortgage P&I
67%
$1,301
Property Taxes
9%
$169
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0