Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.74% first-year return on $284k initial cash invested.
-25.74%
Cash On Cash
1.48%
Cap Rate
0.22
DSCR
$3,722
Rent
-$6,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $9,803 expenses = $6,081 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,722
Total Expenses
$9,803
Mortgage P&I
203%
$7,561
Property Taxes
22%
$803
Home Insurance
13%
$472
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0