Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $284k initial cash invested.
-19.81%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$4,577
Rent
-$4,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,577 income − $9,256 expenses = $4,679 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,577
Total Expenses
$9,256
Mortgage P&I
145%
$6,632
Property Taxes
21%
$961
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0