Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $284k initial cash invested.
-21.32%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$5,248
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $10,299 expenses = $5,051 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,248
Total Expenses
$10,299
Mortgage P&I
129%
$6,779
Property Taxes
22%
$1,169
Home Insurance
9%
$472
HOA
10%
$515
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0