Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.18% first-year return on $284k initial cash invested.
-28.18%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$2,871
Rent
-$6,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $9,528 expenses = $6,657 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,871
Total Expenses
$9,528
Mortgage P&I
259%
$7,447
Property Taxes
30%
$858
Home Insurance
17%
$476
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0