Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $256k initial cash invested.
-18.83%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$5,186
Rent
-$4,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $9,210 expenses = $4,024 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,186
Total Expenses
$9,210
Mortgage P&I
121%
$6,249
Property Taxes
23%
$1,176
Home Insurance
8%
$437
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0