Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $260k initial cash invested.
-20.71%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$4,814
Rent
-$4,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $9,310 expenses = $4,496 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,814
Total Expenses
$9,310
Mortgage P&I
135%
$6,505
Property Taxes
23%
$1,112
Home Insurance
9%
$441
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0