Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $315k initial cash invested.
-25.67%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$4,403
Rent
-$6,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,403 income − $11,136 expenses = $6,733 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,403
Total Expenses
$11,136
Mortgage P&I
185%
$8,143
Property Taxes
30%
$1,324
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0