Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $260k initial cash invested.
-18.25%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$5,118
Rent
-$3,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $9,077 expenses = $3,959 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,118
Total Expenses
$9,077
Mortgage P&I
128%
$6,569
Property Taxes
8%
$387
Home Insurance
9%
$450
HOA
7%
$340
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0