Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $284k initial cash invested.
-13.78%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$6,085
Rent
-$3,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,085 income − $9,341 expenses = $3,256 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,085
Total Expenses
$9,341
Mortgage P&I
112%
$6,832
Property Taxes
7%
$456
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0