Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.31% first-year return on $309k initial cash invested.
-25.31%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,454
Rent
-$6,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $9,966 expenses = $6,512 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,454
Total Expenses
$9,966
Mortgage P&I
214%
$7,400
Property Taxes
32%
$1,091
Home Insurance
15%
$514
HOA
2%
$63
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0