Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $310k initial cash invested.
-23.23%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,373
Rent
-$6,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,373 income − $10,376 expenses = $6,003 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,373
Total Expenses
$10,376
Mortgage P&I
168%
$7,359
Property Taxes
32%
$1,408
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0