Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $337k initial cash invested.
-16.71%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$6,579
Rent
-$4,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $11,267 expenses = $4,688 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$11,267
Mortgage P&I
118%
$7,741
Property Taxes
12%
$800
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724