Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.37% first-year return on $284k initial cash invested.
-29.37%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$3,596
Rent
-$6,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $10,542 expenses = $6,946 out of pocket
Investment Breakdown
|
Purchase Price
$1351k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,596
Total Expenses
$10,542
Mortgage P&I
207%
$7,452
Property Taxes
34%
$1,235
Home Insurance
13%
$485
HOA
12%
$434
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0