Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.86% first-year return on $335k initial cash invested.
-16.86%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$6,910
Rent
-$4,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $11,623 expenses = $4,713 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%
$15,112
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$11,623
Mortgage P&I
111%
$7,647
Property Taxes
15%
$1,040
Home Insurance
8%
$535
HOA
1%
$53
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760