Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.25% first-year return on $315k initial cash invested.
-26.25%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,368
Rent
-$6,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $10,259 expenses = $6,891 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,368
Total Expenses
$10,259
Mortgage P&I
228%
$7,692
Property Taxes
35%
$1,167
Home Insurance
16%
$525
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0