Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.67% first-year return on $284k initial cash invested.
-24.67%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,994
Rent
-$5,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $9,823 expenses = $5,829 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
$3,994
Total Expenses
$9,823
Mortgage P&I
169%
$6,753
Property Taxes
30%
$1,210
Home Insurance
12%
$472
HOA
9%
$349
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0