Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.92% first-year return on $315k initial cash invested.
-23.92%
Cash On Cash
1.91%
Cap Rate
0.28
DSCR
$4,392
Rent
-$6,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $10,668 expenses = $6,276 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.6%
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
$4,392
Total Expenses
$10,668
Mortgage P&I
192%
$8,440
Property Taxes
13%
$560
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0