Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $315k initial cash invested.
-24.79%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,828
Rent
-$6,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $10,336 expenses = $6,508 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,828
Total Expenses
$10,336
Mortgage P&I
195%
$7,454
Property Taxes
36%
$1,362
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0