Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $335k initial cash invested.
-15.7%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$6,699
Rent
-$4,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,699 income − $11,085 expenses = $4,386 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,111
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,699
Total Expenses
$11,085
Mortgage P&I
113%
$7,554
Property Taxes
10%
$695
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737