Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $319k initial cash invested.
-23.95%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,483
Rent
-$6,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,483 income − $10,841 expenses = $6,358 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$303k
Closing costs
1%
$15,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,483
Total Expenses
$10,841
Mortgage P&I
171%
$7,682
Property Taxes
30%
$1,364
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0