Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $315k initial cash invested.
-20.98%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,481
Rent
-$5,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $8,989 expenses = $5,508 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,481
Total Expenses
$8,989
Mortgage P&I
213%
$7,421
Property Taxes
4%
$138
Home Insurance
15%
$525
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0