Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.08% first-year return on $315k initial cash invested.
-21.08%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$6,080
Rent
-$5,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,080 income − $11,621 expenses = $5,541 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,080
Total Expenses
$11,621
Mortgage P&I
130%
$7,888
Property Taxes
22%
$1,350
Home Insurance
9%
$535
HOA
4%
$267
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0