Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $315k initial cash invested.
-21.02%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$5,101
Rent
-$5,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,101 income − $10,611 expenses = $5,510 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,101
Total Expenses
$10,611
Mortgage P&I
148%
$7,558
Property Taxes
24%
$1,203
Home Insurance
10%
$524
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0