Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $335k initial cash invested.
-8.58%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$10,899
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,899 income − $13,292 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,084
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,899
Total Expenses
$13,292
Mortgage P&I
70%
$7,586
Property Taxes
14%
$1,475
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,308
CapEx
4%
$436
Vacancy
3%
$327
Maintenance
4%
$436
Other
11%
$1,199