Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $284k initial cash invested.
-20.42%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$3,856
Rent
-$4,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $8,680 expenses = $4,824 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
$3,856
Total Expenses
$8,680
Mortgage P&I
178%
$6,854
Property Taxes
9%
$351
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0