Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $284k initial cash invested.
-22.9%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,830
Rent
-$5,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $9,251 expenses = $5,421 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$9,251
Mortgage P&I
177%
$6,787
Property Taxes
24%
$918
Home Insurance
13%
$486
HOA
2%
$63
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0