Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.24% first-year return on $338k initial cash invested.
-19.24%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,824
Rent
-$5,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $11,237 expenses = $5,413 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$11,237
Mortgage P&I
132%
$7,698
Property Taxes
17%
$966
Home Insurance
10%
$558
HOA
1%
$34
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641