Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $315k initial cash invested.
-15.39%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$5,807
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,807
Total Expenses
$9,842
Mortgage P&I
125%
$7,274
Property Taxes
6%
$345
Home Insurance
9%
$524
HOA
3%
$190
Property Management
10%
$581
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0