Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $336k initial cash invested.
-15.9%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$7,198
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,198 income − $11,647 expenses = $4,449 out of pocket
Investment Breakdown
|
Purchase Price
$1513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,134
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,198
Total Expenses
$11,647
Mortgage P&I
105%
$7,553
Property Taxes
15%
$1,087
Home Insurance
8%
$559
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792