Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $284k initial cash invested.
-19.74%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$4,146
Rent
-$4,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $8,811 expenses = $4,665 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,146
Total Expenses
$8,811
Mortgage P&I
158%
$6,549
Property Taxes
19%
$782
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0