Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $260k initial cash invested.
-15%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,269
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,269 income − $8,523 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,269
Total Expenses
$8,523
Mortgage P&I
117%
$6,184
Property Taxes
10%
$536
Home Insurance
8%
$434
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0