Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.62% first-year return on $315k initial cash invested.
-25.62%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$3,794
Rent
-$6,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $10,515 expenses = $6,721 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,794
Total Expenses
$10,515
Mortgage P&I
201%
$7,629
Property Taxes
36%
$1,374
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0