Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.49% first-year return on $296k initial cash invested.
-25.49%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,413
Rent
-$6,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $9,700 expenses = $6,287 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$9,700
Mortgage P&I
206%
$7,014
Property Taxes
37%
$1,252
Home Insurance
15%
$508
HOA
1%
$38
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0