Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $312k initial cash invested.
-22.42%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,703
Rent
-$5,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $9,529 expenses = $5,826 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$9,529
Mortgage P&I
198%
$7,350
Property Taxes
18%
$675
Home Insurance
15%
$542
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0