Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $284k initial cash invested.
-24.29%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$4,061
Rent
-$5,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $9,807 expenses = $5,746 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,061
Total Expenses
$9,807
Mortgage P&I
167%
$6,769
Property Taxes
36%
$1,474
Home Insurance
13%
$508
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0