Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $260k initial cash invested.
-20.3%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$4,038
Rent
-$4,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $8,439 expenses = $4,401 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,038
Total Expenses
$8,439
Mortgage P&I
161%
$6,511
Property Taxes
11%
$444
Home Insurance
11%
$434
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0