Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $338k initial cash invested.
-17.73%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$6,118
Rent
-$4,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $11,117 expenses = $4,999 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,118
Total Expenses
$11,117
Mortgage P&I
123%
$7,547
Property Taxes
16%
$955
Home Insurance
9%
$534
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673