Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $335k initial cash invested.
-12.12%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$7,858
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,858 income − $11,243 expenses = $3,385 out of pocket
Investment Breakdown
|
Purchase Price
$1510k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,858
Total Expenses
$11,243
Mortgage P&I
96%
$7,553
Property Taxes
6%
$484
Home Insurance
7%
$535
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864