Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $284k initial cash invested.
-21.15%
Cash On Cash
2.37%
Cap Rate
0.36
DSCR
$5,565
Rent
-$4,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $10,562 expenses = $4,997 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,565
Total Expenses
$10,562
Mortgage P&I
133%
$7,384
Property Taxes
23%
$1,260
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0