Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.53% first-year return on $256k initial cash invested.
-22.53%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,045
Rent
-$4,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $7,856 expenses = $4,811 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,045
Total Expenses
$7,856
Mortgage P&I
204%
$6,209
Property Taxes
14%
$429
Home Insurance
14%
$427
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0