Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $284k initial cash invested.
-19.97%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,652
Rent
-$4,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $8,370 expenses = $4,718 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,652
Total Expenses
$8,370
Mortgage P&I
185%
$6,760
Property Taxes
4%
$146
Home Insurance
13%
$472
HOA
1%
$42
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0