Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $256k initial cash invested.
-22.26%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,747
Rent
-$4,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,747 income − $9,497 expenses = $4,750 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,747
Total Expenses
$9,497
Mortgage P&I
130%
$6,174
Property Taxes
28%
$1,322
Home Insurance
10%
$455
HOA
7%
$312
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0