Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $54,516 initial cash invested.
-6.76%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$1,672
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,979 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,516
Downpayment
20%
$51,920
Closing costs
1%
$2,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,672
Total Expenses
$1,979
Mortgage P&I
78%
$1,307
Property Taxes
9%
$143
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0