Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $284k initial cash invested.
-23.75%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$4,771
Rent
-$5,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,771 income − $10,399 expenses = $5,628 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,771
Total Expenses
$10,399
Mortgage P&I
149%
$7,115
Property Taxes
28%
$1,332
Home Insurance
10%
$486
HOA
5%
$225
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0