Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -36.73% first-year return on $256k initial cash invested.
-36.73%
Cash On Cash
-1.07%
Cap Rate
-0.17
DSCR
$4,302
Rent
-$7,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $12,153 expenses = $7,851 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,302
Total Expenses
$12,153
Mortgage P&I
152%
$6,546
Property Taxes
27%
$1,165
Home Insurance
10%
$418
HOA
68%
$2,906
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0