Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $339k initial cash invested.
-17.81%
Cash On Cash
2.82%
Cap Rate
0.43
DSCR
$8,092
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,092 income − $13,127 expenses = $5,035 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,297
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,092
Total Expenses
$13,127
Mortgage P&I
103%
$8,310
Property Taxes
19%
$1,523
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890