Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $336k initial cash invested.
-12.19%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$9,036
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,036 income − $12,447 expenses = $3,411 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,136
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,036
Total Expenses
$12,447
Mortgage P&I
85%
$7,659
Property Taxes
9%
$770
Home Insurance
6%
$567
HOA
4%
$380
Property Management
12%
$1,084
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$994