Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $305k initial cash invested.
-22.64%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,750
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $10,514 expenses = $5,764 out of pocket
Investment Breakdown
|
Purchase Price
$1455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,750
Total Expenses
$10,514
Mortgage P&I
157%
$7,441
Property Taxes
27%
$1,277
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0