Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $284k initial cash invested.
-21.76%
Cash On Cash
2.35%
Cap Rate
0.35
DSCR
$5,549
Rent
-$5,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,549 income − $10,700 expenses = $5,151 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,549
Total Expenses
$10,700
Mortgage P&I
136%
$7,526
Property Taxes
23%
$1,260
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0