Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $54,873 initial cash invested.
-23.75%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$1,196
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,196 income − $2,282 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,196
Total Expenses
$2,282
Mortgage P&I
112%
$1,338
Property Taxes
37%
$448
Home Insurance
15%
$184
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0