Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.19% first-year return on $54,684 initial cash invested.
-4.19%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$1,738
Rent
-$191
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$1,929
Mortgage P&I
73%
$1,270
Property Taxes
6%
$106
Home Insurance
5%
$93
HOA
0%
$8
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0