Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $315k initial cash invested.
-20.97%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,513
Rent
-$5,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,513 income − $10,014 expenses = $5,501 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,513
Total Expenses
$10,014
Mortgage P&I
170%
$7,674
Property Taxes
13%
$608
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0