Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $306k initial cash invested.
-20.61%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$4,983
Rent
-$5,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,983 income − $10,244 expenses = $5,261 out of pocket
Investment Breakdown
|
Purchase Price
$1459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,983
Total Expenses
$10,244
Mortgage P&I
149%
$7,414
Property Taxes
20%
$1,011
Home Insurance
11%
$524
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0