Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $315k initial cash invested.
-25.56%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,154
Rent
-$6,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $9,869 expenses = $6,715 out of pocket
Investment Breakdown
|
Purchase Price
$1501k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,154
Total Expenses
$9,869
Mortgage P&I
242%
$7,621
Property Taxes
28%
$870
Home Insurance
18%
$558
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0