Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.63% first-year return on $284k initial cash invested.
-30.63%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,915
Rent
-$7,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $9,152 expenses = $7,237 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,915
Total Expenses
$9,152
Mortgage P&I
358%
$6,854
Property Taxes
68%
$1,305
Home Insurance
25%
$472
HOA
1%
$22
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0