Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.28% first-year return on $334k initial cash invested.
-21.28%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,640
Rent
-$5,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $10,570 expenses = $5,930 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$10,570
Mortgage P&I
161%
$7,472
Property Taxes
21%
$962
Home Insurance
12%
$558
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510