Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $342k initial cash invested.
-16.82%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$7,614
Rent
-$4,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,614 income − $12,407 expenses = $4,793 out of pocket
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,422
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,614
Total Expenses
$12,407
Mortgage P&I
102%
$7,758
Property Taxes
21%
$1,569
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$228
Maintenance
4%
$305
Other
11%
$838