Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $334k initial cash invested.
-19.72%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$6,081
Rent
-$5,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,081 income − $11,569 expenses = $5,488 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,042
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,081
Total Expenses
$11,569
Mortgage P&I
130%
$7,929
Property Taxes
17%
$1,031
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669