Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.03% first-year return on $284k initial cash invested.
-25.03%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$2,715
Rent
-$5,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $8,628 expenses = $5,913 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$8,628
Mortgage P&I
261%
$7,075
Property Taxes
14%
$374
Home Insurance
17%
$472
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0