Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.99% first-year return on $339k initial cash invested.
-15.99%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$7,422
Rent
-$4,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,422 income − $11,943 expenses = $4,521 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,299
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,422
Total Expenses
$11,943
Mortgage P&I
103%
$7,616
Property Taxes
10%
$756
Home Insurance
7%
$536
HOA
7%
$511
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816