Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $335k initial cash invested.
-13.42%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$7,642
Rent
-$3,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,642 income − $11,392 expenses = $3,750 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,113
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,642
Total Expenses
$11,392
Mortgage P&I
100%
$7,625
Property Taxes
8%
$626
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841