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 $253k initial cash invested.
-17.28%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,410
Rent
-$3,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,410 income − $9,059 expenses = $3,649 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,410
Total Expenses
$9,059
Mortgage P&I
112%
$6,053
Property Taxes
22%
$1,180
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0