Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $315k initial cash invested.
-18.82%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$4,854
Rent
-$4,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,854 income − $9,803 expenses = $4,949 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,854
Total Expenses
$9,803
Mortgage P&I
151%
$7,335
Property Taxes
14%
$664
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0