Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $308k initial cash invested.
-23.95%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,201
Rent
-$6,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,201 income − $10,346 expenses = $6,145 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,201
Total Expenses
$10,346
Mortgage P&I
179%
$7,516
Property Taxes
28%
$1,197
Home Insurance
13%
$541
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0