Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $335k initial cash invested.
-16.91%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$7,400
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,400 income − $12,116 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,077
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,400
Total Expenses
$12,116
Mortgage P&I
111%
$8,181
Property Taxes
11%
$791
Home Insurance
7%
$553
HOA
1%
$75
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814