Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.52% first-year return on $54,768 initial cash invested.
-8.52%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$1,485
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,874 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,768
Downpayment
20%
$52,160
Closing costs
1%
$2,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,485
Total Expenses
$1,874
Mortgage P&I
87%
$1,286
Property Taxes
7%
$110
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0