Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $260k initial cash invested.
-23.06%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,175
Rent
-$4,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $8,174 expenses = $4,999 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,175
Total Expenses
$8,174
Mortgage P&I
195%
$6,190
Property Taxes
22%
$710
Home Insurance
14%
$448
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0