Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $315k initial cash invested.
-23.43%
Cash On Cash
1.74%
Cap Rate
0.27
DSCR
$4,696
Rent
-$6,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $10,854 expenses = $6,158 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,696
Total Expenses
$10,854
Mortgage P&I
173%
$8,101
Property Taxes
21%
$973
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0