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 $256k initial cash invested.
-20.25%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$4,465
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,465 income − $8,789 expenses = $4,324 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,465
Total Expenses
$8,789
Mortgage P&I
134%
$5,998
Property Taxes
21%
$923
Home Insurance
10%
$438
HOA
6%
$270
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0