Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $260k initial cash invested.
-17.55%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$7,571
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,571 income − $11,379 expenses = $3,808 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,571
Total Expenses
$11,379
Mortgage P&I
82%
$6,232
Property Taxes
18%
$1,368
Home Insurance
6%
$420
HOA
18%
$1,390
Property Management
10%
$757
CapEx
5%
$379
Vacancy
6%
$454
Maintenance
5%
$379
Other
0%
$0