Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $299k initial cash invested.
-20.34%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$5,072
Rent
-$5,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $10,146 expenses = $5,074 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,072
Total Expenses
$10,146
Mortgage P&I
140%
$7,081
Property Taxes
25%
$1,258
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0