Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.91% first-year return on $315k initial cash invested.
-29.91%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,563
Rent
-$7,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $9,414 expenses = $7,851 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,563
Total Expenses
$9,414
Mortgage P&I
501%
$7,833
Property Taxes
42%
$650
Home Insurance
34%
$525
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0