Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $315k initial cash invested.
-14.55%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$7,269
Rent
-$3,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,269
Total Expenses
$11,089
Mortgage P&I
105%
$7,605
Property Taxes
15%
$1,070
Home Insurance
7%
$525
HOA
0%
$0
Property Management
10%
$727
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0