Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $315k initial cash invested.
-18.8%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,891
Rent
-$4,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $9,826 expenses = $4,935 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,891
Total Expenses
$9,826
Mortgage P&I
154%
$7,529
Property Taxes
10%
$500
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$293
Maintenance
5%
$245
Other
0%
$0