Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $256k initial cash invested.
-22.68%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,995
Rent
-$4,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,995 income − $8,830 expenses = $4,835 out of pocket
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,995
Total Expenses
$8,830
Mortgage P&I
152%
$6,070
Property Taxes
32%
$1,265
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0