Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $337k initial cash invested.
-7.8%
Cash On Cash
5.2%
Cap Rate
0.8
DSCR
$12,384
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,384 income − $14,576 expenses = $2,192 out of pocket
Investment Breakdown
|
Purchase Price
$1520k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,384
Total Expenses
$14,576
Mortgage P&I
67%
$8,285
Property Taxes
14%
$1,696
Home Insurance
3%
$385
HOA
0%
$0
Property Management
12%
$1,486
CapEx
4%
$495
Vacancy
3%
$372
Maintenance
4%
$495
Other
11%
$1,362