Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.86% first-year return on $342k initial cash invested.
-21.86%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$4,662
Rent
-$6,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $10,900 expenses = $6,238 out of pocket
Investment Breakdown
|
Purchase Price
$1545k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$10,900
Mortgage P&I
173%
$8,082
Property Taxes
15%
$720
Home Insurance
11%
$508
HOA
0%
$6
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513