Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.33% first-year return on $315k initial cash invested.
-25.33%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$4,239
Rent
-$6,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $10,880 expenses = $6,641 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,239
Total Expenses
$10,880
Mortgage P&I
187%
$7,931
Property Taxes
31%
$1,323
Home Insurance
12%
$524
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0