Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $336k initial cash invested.
-11.68%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$9,687
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,687 income − $12,963 expenses = $3,276 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,687
Total Expenses
$12,963
Mortgage P&I
79%
$7,621
Property Taxes
11%
$1,105
Home Insurance
6%
$549
HOA
4%
$395
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$291
Maintenance
4%
$387
Other
11%
$1,066