Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $260k initial cash invested.
-23.62%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$4,443
Rent
-$5,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $9,567 expenses = $5,124 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,443
Total Expenses
$9,567
Mortgage P&I
155%
$6,870
Property Taxes
25%
$1,104
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0