Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $54,642 initial cash invested.
-10.32%
Cash On Cash
4.93%
Cap Rate
0.74
DSCR
$1,720
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $2,190 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,190
Mortgage P&I
85%
$1,454
Property Taxes
11%
$195
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0