Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $335k initial cash invested.
-18.67%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$6,903
Rent
-$5,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,903 income − $12,111 expenses = $5,208 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,081
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,903
Total Expenses
$12,111
Mortgage P&I
111%
$7,634
Property Taxes
23%
$1,585
Home Insurance
8%
$546
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759