Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $342k initial cash invested.
-10.96%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$9,717
Rent
-$3,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,717 income − $12,837 expenses = $3,120 out of pocket
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,717
Total Expenses
$12,837
Mortgage P&I
80%
$7,802
Property Taxes
10%
$954
Home Insurance
6%
$546
HOA
2%
$230
Property Management
12%
$1,166
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,069