Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $313k initial cash invested.
-24.14%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,179
Rent
-$6,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,179 income − $9,469 expenses = $6,290 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,179
Total Expenses
$9,469
Mortgage P&I
237%
$7,539
Property Taxes
18%
$582
Home Insurance
16%
$521
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0