Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $338k initial cash invested.
-16.68%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$7,752
Rent
-$4,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,752 income − $12,453 expenses = $4,701 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,752
Total Expenses
$12,453
Mortgage P&I
101%
$7,800
Property Taxes
19%
$1,483
Home Insurance
7%
$534
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853