Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.93% first-year return on $315k initial cash invested.
-22.93%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$4,222
Rent
-$6,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $10,232 expenses = $6,010 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,222
Total Expenses
$10,232
Mortgage P&I
186%
$7,857
Property Taxes
18%
$754
Home Insurance
12%
$524
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0