Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.82% first-year return on $339k initial cash invested.
-20.82%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$4,280
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $10,168 expenses = $5,888 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$10,168
Mortgage P&I
184%
$7,873
Property Taxes
7%
$280
Home Insurance
13%
$560
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471