Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.04% first-year return on $260k initial cash invested.
-27.04%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,007
Rent
-$5,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $7,868 expenses = $5,861 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,007
Total Expenses
$7,868
Mortgage P&I
319%
$6,396
Property Taxes
25%
$505
Home Insurance
22%
$446
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0