Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.57% first-year return on $3150k initial cash invested.
-30.57%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$7,738
Rent
-$80,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,738 income − $87,989 expenses = $80,251 out of pocket
Investment Breakdown
|
Purchase Price
$15000k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$3150k
Downpayment
20%
$3000k
Closing costs
1%
$150k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,738
Total Expenses
$87,989
Mortgage P&I
1006%
$77,832
Property Taxes
24%
$1,875
Home Insurance
68%
$5,250
HOA
13%
$1,020
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0