Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $303k initial cash invested.
-16.15%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,503
Rent
-$4,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,503 income − $9,581 expenses = $4,078 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,503
Total Expenses
$9,581
Mortgage P&I
132%
$7,237
Property Taxes
8%
$428
Home Insurance
9%
$486
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0