Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.72% first-year return on $335k initial cash invested.
-23.72%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$3,831
Rent
-$6,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $10,461 expenses = $6,630 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,113
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$10,461
Mortgage P&I
205%
$7,842
Property Taxes
20%
$757
Home Insurance
15%
$560
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421