Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $335k initial cash invested.
-17.21%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$7,182
Rent
-$4,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $11,982 expenses = $4,800 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.2%
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
$7,182
Total Expenses
$11,982
Mortgage P&I
103%
$7,423
Property Taxes
22%
$1,576
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790