Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.41% first-year return on $284k initial cash invested.
-24.41%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,512
Rent
-$5,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $8,279 expenses = $5,767 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
$2,512
Total Expenses
$8,279
Mortgage P&I
271%
$6,808
Property Taxes
14%
$345
Home Insurance
19%
$472
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0