Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $284k initial cash invested.
-20.79%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$4,743
Rent
-$4,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $9,655 expenses = $4,912 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,743
Total Expenses
$9,655
Mortgage P&I
154%
$7,313
Property Taxes
12%
$568
Home Insurance
10%
$472
HOA
1%
$69
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0