Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.68% first-year return on $337k initial cash invested.
-18.68%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$6,724
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,724 income − $11,963 expenses = $5,239 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,724
Total Expenses
$11,963
Mortgage P&I
114%
$7,682
Property Taxes
20%
$1,364
Home Insurance
9%
$630
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740