Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.27% first-year return on $315k initial cash invested.
-30.27%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,467
Rent
-$7,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $9,410 expenses = $7,943 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%
$14,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,467
Total Expenses
$9,410
Mortgage P&I
557%
$8,170
Property Taxes
20%
$299
Home Insurance
38%
$560
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0