Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $256k initial cash invested.
-20.3%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$5,086
Rent
-$4,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $9,422 expenses = $4,336 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,086
Total Expenses
$9,422
Mortgage P&I
119%
$6,054
Property Taxes
25%
$1,262
Home Insurance
9%
$455
HOA
6%
$329
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0