Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $334k initial cash invested.
-16.45%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,990
Rent
-$4,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,990 income − $11,568 expenses = $4,578 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,049
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,990
Total Expenses
$11,568
Mortgage P&I
107%
$7,512
Property Taxes
16%
$1,142
Home Insurance
8%
$536
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769