Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $256k initial cash invested.
-23%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$4,104
Rent
-$4,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $9,013 expenses = $4,909 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,104
Total Expenses
$9,013
Mortgage P&I
150%
$6,176
Property Taxes
32%
$1,319
Home Insurance
11%
$452
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0