Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $304k initial cash invested.
-18.92%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,538
Rent
-$4,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $9,329 expenses = $4,791 out of pocket
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$289k
Closing costs
1%
$14,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,538
Total Expenses
$9,329
Mortgage P&I
162%
$7,348
Property Taxes
4%
$192
Home Insurance
12%
$522
HOA
2%
$87
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0