Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $315k initial cash invested.
-20.87%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$5,253
Rent
-$5,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $10,736 expenses = $5,483 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,253
Total Expenses
$10,736
Mortgage P&I
138%
$7,260
Property Taxes
30%
$1,568
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0