Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $256k initial cash invested.
-22.59%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$3,012
Rent
-$4,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $7,838 expenses = $4,826 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,012
Total Expenses
$7,838
Mortgage P&I
211%
$6,356
Property Taxes
8%
$245
Home Insurance
15%
$453
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0