Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $284k initial cash invested.
-19.22%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$4,666
Rent
-$4,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,666 income − $9,206 expenses = $4,540 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,666
Total Expenses
$9,206
Mortgage P&I
153%
$7,158
Property Taxes
5%
$251
Home Insurance
10%
$472
HOA
2%
$112
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0