Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $54,495 initial cash invested.
-7.02%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$1,870
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,189 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,189
Mortgage P&I
69%
$1,289
Property Taxes
17%
$319
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0