Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $256k initial cash invested.
-15.38%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$5,469
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $8,745 expenses = $3,276 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$243k
Closing costs
1%
$12,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,469
Total Expenses
$8,745
Mortgage P&I
110%
$6,021
Property Taxes
16%
$874
Home Insurance
8%
$429
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0