Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $284k initial cash invested.
-18.9%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$4,735
Rent
-$4,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,735 income − $9,202 expenses = $4,467 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,735
Total Expenses
$9,202
Mortgage P&I
141%
$6,674
Property Taxes
17%
$813
Home Insurance
10%
$483
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0