Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $54,852 initial cash invested.
-17.57%
Cash On Cash
3.17%
Cap Rate
0.49
DSCR
$1,824
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $2,627 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,852
Downpayment
20%
$52,240
Closing costs
1%
$2,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,824
Total Expenses
$2,627
Mortgage P&I
77%
$1,403
Property Taxes
36%
$663
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0