Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $284k initial cash invested.
-12.51%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$6,346
Rent
-$2,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $9,302 expenses = $2,956 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
$6,346
Total Expenses
$9,302
Mortgage P&I
108%
$6,836
Property Taxes
5%
$344
Home Insurance
7%
$472
HOA
0%
$0
Property Management
10%
$635
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0