Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $284k initial cash invested.
-16.72%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,957
Rent
-$3,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,957 income − $8,906 expenses = $3,949 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,957
Total Expenses
$8,906
Mortgage P&I
136%
$6,739
Property Taxes
8%
$406
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0