Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.64% first-year return on $334k initial cash invested.
-28.64%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$3,771
Rent
-$7,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $11,746 expenses = $7,975 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,056
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$11,746
Mortgage P&I
224%
$8,445
Property Taxes
39%
$1,462
Home Insurance
15%
$556
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415