Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $253k initial cash invested.
-17.72%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$5,604
Rent
-$3,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $9,340 expenses = $3,736 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,604
Total Expenses
$9,340
Mortgage P&I
110%
$6,178
Property Taxes
22%
$1,258
Home Insurance
8%
$448
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0