Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $339k initial cash invested.
-17.44%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$6,118
Rent
-$4,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $11,039 expenses = $4,921 out of pocket
Investment Breakdown
|
Purchase Price
$1526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$305k
Closing costs
1%
$15,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,118
Total Expenses
$11,039
Mortgage P&I
127%
$7,750
Property Taxes
10%
$608
Home Insurance
9%
$558
HOA
1%
$42
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673