Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.4% first-year return on $260k initial cash invested.
-27.4%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$3,140
Rent
-$5,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $9,073 expenses = $5,933 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$9,073
Mortgage P&I
216%
$6,776
Property Taxes
33%
$1,035
Home Insurance
14%
$446
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0