Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $260k initial cash invested.
-21.39%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$4,439
Rent
-$4,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,439 income − $9,076 expenses = $4,637 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,439
Total Expenses
$9,076
Mortgage P&I
146%
$6,462
Property Taxes
20%
$868
Home Insurance
12%
$517
HOA
2%
$75
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0