Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $338k initial cash invested.
-12.75%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$9,261
Rent
-$3,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,261 income − $12,847 expenses = $3,586 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,261
Total Expenses
$12,847
Mortgage P&I
82%
$7,616
Property Taxes
16%
$1,525
Home Insurance
6%
$558
HOA
0%
$0
Property Management
12%
$1,111
CapEx
4%
$370
Vacancy
3%
$278
Maintenance
4%
$370
Other
11%
$1,019