Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $339k initial cash invested.
-17.51%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$7,641
Rent
-$4,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,641 income − $12,593 expenses = $4,952 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,307
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,641
Total Expenses
$12,593
Mortgage P&I
105%
$8,044
Property Taxes
19%
$1,443
Home Insurance
7%
$507
HOA
0%
$0
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841