Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $283k initial cash invested.
-23.5%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,778
Rent
-$5,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $9,330 expenses = $5,552 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%
$13,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,778
Total Expenses
$9,330
Mortgage P&I
181%
$6,842
Property Taxes
26%
$967
Home Insurance
13%
$488
HOA
1%
$50
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0