Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.23% first-year return on $344k initial cash invested.
-15.23%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$7,900
Rent
-$4,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,900 income − $12,263 expenses = $4,363 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,900
Total Expenses
$12,263
Mortgage P&I
98%
$7,710
Property Taxes
17%
$1,308
Home Insurance
7%
$559
HOA
0%
$0
Property Management
12%
$948
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$869