Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $337k initial cash invested.
-4.29%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$10,958
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,958 income − $12,164 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$1521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,958
Total Expenses
$12,164
Mortgage P&I
70%
$7,641
Property Taxes
2%
$266
Home Insurance
5%
$532
HOA
0%
$0
Property Management
12%
$1,315
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,205