Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $335k initial cash invested.
-15.89%
Cash On Cash
3.43%
Cap Rate
0.51
DSCR
$9,021
Rent
-$4,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,021 income − $13,463 expenses = $4,442 out of pocket
Investment Breakdown
|
Purchase Price
$1512k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,115
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,021
Total Expenses
$13,463
Mortgage P&I
93%
$8,400
Property Taxes
16%
$1,444
Home Insurance
6%
$551
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$992