Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $260k initial cash invested.
-14.49%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$5,614
Rent
-$3,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $8,756 expenses = $3,142 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,614
Total Expenses
$8,756
Mortgage P&I
111%
$6,227
Property Taxes
11%
$632
Home Insurance
8%
$437
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0