Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.21% first-year return on $315k initial cash invested.
-26.21%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,124
Rent
-$6,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $9,000 expenses = $6,876 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$9,000
Mortgage P&I
369%
$7,843
Property Taxes
4%
$81
Home Insurance
25%
$525
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0