Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.31% first-year return on $337k initial cash invested.
-22.31%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,796
Rent
-$6,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $10,063 expenses = $6,267 out of pocket
Investment Breakdown
|
Purchase Price
$1520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,197
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$10,063
Mortgage P&I
202%
$7,660
Property Taxes
15%
$551
Home Insurance
15%
$560
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418