Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $302k initial cash invested.
-20.13%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,805
Rent
-$5,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,805 income − $9,873 expenses = $5,068 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,805
Total Expenses
$9,873
Mortgage P&I
149%
$7,138
Property Taxes
19%
$909
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0