Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $344k initial cash invested.
-12.07%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$7,953
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,953 income − $11,409 expenses = $3,456 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,953
Total Expenses
$11,409
Mortgage P&I
100%
$7,968
Property Taxes
0%
$25
Home Insurance
7%
$542
HOA
2%
$170
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875