Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $256k initial cash invested.
-17.28%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$4,914
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $8,607 expenses = $3,693 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,914
Total Expenses
$8,607
Mortgage P&I
129%
$6,336
Property Taxes
12%
$610
Home Insurance
8%
$383
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0