Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $335k initial cash invested.
-8.86%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$11,724
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,724 income − $14,202 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$1512k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,724
Total Expenses
$14,202
Mortgage P&I
66%
$7,684
Property Taxes
15%
$1,703
Home Insurance
5%
$612
HOA
2%
$216
Property Management
12%
$1,407
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,290