Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.83% first-year return on $256k initial cash invested.
-25.83%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$3,853
Rent
-$5,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,853 income − $9,357 expenses = $5,504 out of pocket
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,853
Total Expenses
$9,357
Mortgage P&I
176%
$6,777
Property Taxes
29%
$1,130
Home Insurance
12%
$448
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0