Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $335k initial cash invested.
-17.09%
Cash On Cash
2.76%
Cap Rate
0.44
DSCR
$7,916
Rent
-$4,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,916 income − $12,684 expenses = $4,768 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,082
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,916
Total Expenses
$12,684
Mortgage P&I
100%
$7,924
Property Taxes
18%
$1,411
Home Insurance
6%
$486
HOA
2%
$171
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871