Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $336k initial cash invested.
-17.4%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$7,011
Rent
-$4,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,011 income − $11,886 expenses = $4,875 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,154
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,011
Total Expenses
$11,886
Mortgage P&I
114%
$7,997
Property Taxes
11%
$802
Home Insurance
8%
$560
HOA
2%
$145
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771