Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $306k initial cash invested.
-20.67%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,200
Rent
-$5,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $10,476 expenses = $5,276 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$10,476
Mortgage P&I
139%
$7,242
Property Taxes
26%
$1,357
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0