Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $338k initial cash invested.
-14.7%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$7,491
Rent
-$4,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,491 income − $11,633 expenses = $4,142 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,246
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,491
Total Expenses
$11,633
Mortgage P&I
103%
$7,733
Property Taxes
11%
$796
Home Insurance
7%
$556
HOA
0%
$0
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824