Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $298k initial cash invested.
-19.58%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$4,277
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $9,147 expenses = $4,870 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,277
Total Expenses
$9,147
Mortgage P&I
165%
$7,039
Property Taxes
11%
$487
Home Insurance
12%
$508
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0