Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $256k initial cash invested.
-21.41%
Cash On Cash
2.42%
Cap Rate
0.36
DSCR
$4,081
Rent
-$4,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $8,649 expenses = $4,568 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,081
Total Expenses
$8,649
Mortgage P&I
167%
$6,826
Property Taxes
8%
$309
Home Insurance
11%
$453
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0