Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $335k initial cash invested.
-15.45%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$7,840
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,840 income − $12,149 expenses = $4,309 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,840
Total Expenses
$12,149
Mortgage P&I
97%
$7,623
Property Taxes
16%
$1,254
Home Insurance
7%
$546
HOA
1%
$60
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$862