Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.27% first-year return on $256k initial cash invested.
-23.27%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,326
Rent
-$4,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $8,299 expenses = $4,973 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$8,299
Mortgage P&I
184%
$6,117
Property Taxes
26%
$880
Home Insurance
13%
$437
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0