Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $312k initial cash invested.
-14.89%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$5,929
Rent
-$3,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,929 income − $9,807 expenses = $3,878 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,929
Total Expenses
$9,807
Mortgage P&I
127%
$7,532
Property Taxes
4%
$213
Home Insurance
9%
$521
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0