Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $337k initial cash invested.
-12.25%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$8,070
Rent
-$3,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,070 income − $11,505 expenses = $3,435 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,070
Total Expenses
$11,505
Mortgage P&I
93%
$7,543
Property Taxes
9%
$695
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888