Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $315k initial cash invested.
-17.69%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$6,089
Rent
-$4,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,089 income − $10,735 expenses = $4,646 out of pocket
Investment Breakdown
|
Purchase Price
$1501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,089
Total Expenses
$10,735
Mortgage P&I
124%
$7,526
Property Taxes
18%
$1,085
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0