Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $260k initial cash invested.
-20.25%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,372
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $7,751 expenses = $4,379 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$247k
Closing costs
1%
$12,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,372
Total Expenses
$7,751
Mortgage P&I
184%
$6,204
Property Taxes
7%
$237
Home Insurance
13%
$433
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0