Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.5% first-year return on $334k initial cash invested.
-18.5%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$6,916
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,916 income − $12,068 expenses = $5,152 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,054
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,916
Total Expenses
$12,068
Mortgage P&I
109%
$7,571
Property Taxes
19%
$1,347
Home Insurance
8%
$534
HOA
4%
$264
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761