Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.83% first-year return on $260k initial cash invested.
-21.83%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,718
Rent
-$4,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $9,443 expenses = $4,725 out of pocket
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$247k
Closing costs
1%
$12,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,718
Total Expenses
$9,443
Mortgage P&I
139%
$6,549
Property Taxes
26%
$1,229
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0