Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $341k initial cash invested.
-17.66%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$6,020
Rent
-$5,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,020 income − $11,033 expenses = $5,013 out of pocket
Investment Breakdown
|
Purchase Price
$1537k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$307k
Closing costs
1%
$15,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$11,033
Mortgage P&I
129%
$7,784
Property Taxes
11%
$650
Home Insurance
9%
$552
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662