Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $336k initial cash invested.
-15.78%
Cash On Cash
2.99%
Cap Rate
0.48
DSCR
$7,772
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,772 income − $12,195 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,772
Total Expenses
$12,195
Mortgage P&I
102%
$7,891
Property Taxes
13%
$1,027
Home Insurance
7%
$542
HOA
1%
$92
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855