Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $315k initial cash invested.
-20.25%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,959
Rent
-$5,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,959 income − $11,270 expenses = $5,311 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,959
Total Expenses
$11,270
Mortgage P&I
127%
$7,589
Property Taxes
25%
$1,480
Home Insurance
11%
$651
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0