Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.98% first-year return on $256k initial cash invested.
-27.98%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,236
Rent
-$5,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $8,194 expenses = $5,958 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$243k
Closing costs
1%
$12,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$8,194
Mortgage P&I
278%
$6,213
Property Taxes
29%
$653
Home Insurance
29%
$648
HOA
4%
$98
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0