Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.14% first-year return on $338k initial cash invested.
-22.14%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,438
Rent
-$6,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $9,669 expenses = $6,231 out of pocket
Investment Breakdown
|
Purchase Price
$1523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,225
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$9,669
Mortgage P&I
225%
$7,731
Property Taxes
6%
$208
Home Insurance
16%
$560
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378