Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $284k initial cash invested.
-18.14%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$4,698
Rent
-$4,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $8,984 expenses = $4,286 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,698
Total Expenses
$8,984
Mortgage P&I
143%
$6,718
Property Taxes
9%
$426
Home Insurance
10%
$472
HOA
3%
$146
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0