Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.32% first-year return on $315k initial cash invested.
-27.32%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$4,102
Rent
-$7,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $11,268 expenses = $7,166 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%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,102
Total Expenses
$11,268
Mortgage P&I
199%
$8,153
Property Taxes
37%
$1,524
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0