Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.4% first-year return on $334k initial cash invested.
-19.4%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,980
Rent
-$5,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $10,382 expenses = $5,402 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%
$15,054
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$10,382
Mortgage P&I
151%
$7,520
Property Taxes
12%
$609
Home Insurance
11%
$560
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548