Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.98% first-year return on $314k initial cash invested.
-29.98%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,139
Rent
-$7,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $9,983 expenses = $7,844 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$9,983
Mortgage P&I
385%
$8,225
Property Taxes
31%
$659
Home Insurance
24%
$523
HOA
1%
$20
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0