Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $337k initial cash invested.
-17.52%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$7,394
Rent
-$4,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,394 income − $12,314 expenses = $4,920 out of pocket
Investment Breakdown
|
Purchase Price
$1519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,188
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,394
Total Expenses
$12,314
Mortgage P&I
104%
$7,717
Property Taxes
20%
$1,449
Home Insurance
8%
$558
HOA
1%
$76
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813