Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $283k initial cash invested.
-21.12%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$4,864
Rent
-$4,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $9,851 expenses = $4,987 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,864
Total Expenses
$9,851
Mortgage P&I
140%
$6,833
Property Taxes
26%
$1,282
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0