Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $343k initial cash invested.
-13.34%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$7,814
Rent
-$3,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,814 income − $11,626 expenses = $3,812 out of pocket
Investment Breakdown
|
Purchase Price
$1547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,470
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,814
Total Expenses
$11,626
Mortgage P&I
100%
$7,835
Property Taxes
7%
$582
Home Insurance
7%
$551
HOA
0%
$0
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$234
Maintenance
4%
$313
Other
11%
$860