Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $308k initial cash invested.
-17.27%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$7,494
Rent
-$4,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,494 income − $11,919 expenses = $4,425 out of pocket
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,494
Total Expenses
$11,919
Mortgage P&I
95%
$7,142
Property Taxes
31%
$2,305
Home Insurance
7%
$523
HOA
0%
$0
Property Management
10%
$749
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0