Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $260k initial cash invested.
-16.97%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$5,066
Rent
-$3,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,066
Total Expenses
$8,745
Mortgage P&I
123%
$6,239
Property Taxes
15%
$755
Home Insurance
9%
$434
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0