Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.08% first-year return on $334k initial cash invested.
-24.08%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$3,630
Rent
-$6,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $10,326 expenses = $6,696 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,036
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$10,326
Mortgage P&I
219%
$7,944
Property Taxes
16%
$590
Home Insurance
15%
$558
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399