Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.6% first-year return on $334k initial cash invested.
-22.6%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$4,836
Rent
-$6,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $11,132 expenses = $6,296 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$11,132
Mortgage P&I
157%
$7,572
Property Taxes
26%
$1,267
Home Insurance
11%
$555
HOA
2%
$95
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532