Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $336k initial cash invested.
-11.29%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$11,196
Rent
-$3,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,196 income − $14,357 expenses = $3,161 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,143
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,196
Total Expenses
$14,357
Mortgage P&I
68%
$7,586
Property Taxes
13%
$1,463
Home Insurance
5%
$560
HOA
8%
$940
Property Management
12%
$1,344
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,232