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
1.89%
Cap Rate
0.29
DSCR
$5,058
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $11,209 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,058
Total Expenses
$11,209
Mortgage P&I
163%
$8,263
Property Taxes
22%
$1,106
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0