Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $341k initial cash invested.
-16.69%
Cash On Cash
3.21%
Cap Rate
0.48
DSCR
$7,648
Rent
-$4,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,648 income − $12,386 expenses = $4,738 out of pocket
Investment Breakdown
|
Purchase Price
$1537k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$307k
Closing costs
1%
$15,367
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,648
Total Expenses
$12,386
Mortgage P&I
112%
$8,544
Property Taxes
9%
$664
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841