Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $256k initial cash invested.
-17.58%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$5,884
Rent
-$3,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,884 income − $9,637 expenses = $3,753 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,884
Total Expenses
$9,637
Mortgage P&I
110%
$6,443
Property Taxes
21%
$1,228
Home Insurance
7%
$437
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0