Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $336k initial cash invested.
-16.57%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$6,190
Rent
-$4,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,190 income − $10,834 expenses = $4,644 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,162
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$10,834
Mortgage P&I
123%
$7,583
Property Taxes
9%
$552
Home Insurance
10%
$593
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681