Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $260k initial cash invested.
-18.27%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$4,399
Rent
-$3,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,399
Total Expenses
$8,365
Mortgage P&I
136%
$5,971
Property Taxes
18%
$813
Home Insurance
10%
$437
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0