Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $255k initial cash invested.
-21.74%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$5,016
Rent
-$4,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $9,641 expenses = $4,625 out of pocket
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,016
Total Expenses
$9,641
Mortgage P&I
123%
$6,151
Property Taxes
24%
$1,218
Home Insurance
9%
$437
HOA
11%
$530
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0