Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $260k initial cash invested.
-17.76%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$4,988
Rent
-$3,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $8,835 expenses = $3,847 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,988
Total Expenses
$8,835
Mortgage P&I
123%
$6,141
Property Taxes
19%
$948
Home Insurance
9%
$450
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0