Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $336k initial cash invested.
-14.26%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$7,658
Rent
-$3,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,658 income − $11,652 expenses = $3,994 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,658
Total Expenses
$11,652
Mortgage P&I
100%
$7,655
Property Taxes
13%
$1,013
Home Insurance
5%
$381
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842