Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $336k initial cash invested.
-17.57%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$6,610
Rent
-$4,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,610 income − $11,531 expenses = $4,921 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,610
Total Expenses
$11,531
Mortgage P&I
114%
$7,559
Property Taxes
18%
$1,184
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727