Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $344k initial cash invested.
-14.53%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$8,354
Rent
-$4,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,354 income − $12,520 expenses = $4,166 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,522
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,354
Total Expenses
$12,520
Mortgage P&I
92%
$7,684
Property Taxes
18%
$1,473
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$919