Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.29% first-year return on $315k initial cash invested.
-25.29%
Cash On Cash
1.57%
Cap Rate
0.23
DSCR
$4,925
Rent
-$6,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,925 income − $11,559 expenses = $6,634 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,925
Total Expenses
$11,559
Mortgage P&I
169%
$8,343
Property Taxes
28%
$1,399
Home Insurance
11%
$525
HOA
0%
$12
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0