Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $301k initial cash invested.
-20.64%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,129
Rent
-$5,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,129 income − $9,297 expenses = $5,168 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$286k
Closing costs
1%
$14,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,129
Total Expenses
$9,297
Mortgage P&I
173%
$7,149
Property Taxes
13%
$552
Home Insurance
13%
$523
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0