Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.77% first-year return on $336k initial cash invested.
-19.77%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$5,740
Rent
-$5,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,740 income − $11,274 expenses = $5,534 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,135
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$11,274
Mortgage P&I
138%
$7,902
Property Taxes
14%
$828
Home Insurance
10%
$555
HOA
1%
$37
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631