Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $260k initial cash invested.
-20.01%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,096
Rent
-$4,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $9,436 expenses = $4,340 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,096
Total Expenses
$9,436
Mortgage P&I
122%
$6,236
Property Taxes
24%
$1,243
Home Insurance
9%
$446
HOA
4%
$185
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0