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 $334k initial cash invested.
-15.45%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$8,049
Rent
-$4,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,049 income − $12,349 expenses = $4,300 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,044
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,049
Total Expenses
$12,349
Mortgage P&I
94%
$7,553
Property Taxes
19%
$1,502
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885