Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.84% first-year return on $308k initial cash invested.
-25.84%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,844
Rent
-$6,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $10,468 expenses = $6,624 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,844
Total Expenses
$10,468
Mortgage P&I
189%
$7,252
Property Taxes
39%
$1,515
Home Insurance
14%
$522
HOA
5%
$180
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0