Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $54,508 initial cash invested.
-15.7%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$1,094
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,094 income − $1,807 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,508
Downpayment
20%
$51,912
Closing costs
1%
$2,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,094
Total Expenses
$1,807
Mortgage P&I
122%
$1,339
Property Taxes
8%
$92
Home Insurance
8%
$91
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0