Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $315k initial cash invested.
-19.95%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,585
Rent
-$5,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $9,823 expenses = $5,238 out of pocket
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
$4,585
Total Expenses
$9,823
Mortgage P&I
165%
$7,556
Property Taxes
12%
$551
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0