Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.13% first-year return on $343k initial cash invested.
-21.13%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,811
Rent
-$6,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $11,860 expenses = $6,049 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$11,860
Mortgage P&I
134%
$7,768
Property Taxes
27%
$1,576
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639