Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $284k initial cash invested.
-21.89%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$4,819
Rent
-$5,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $10,002 expenses = $5,183 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,819
Total Expenses
$10,002
Mortgage P&I
146%
$7,018
Property Taxes
26%
$1,241
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0