Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $340k initial cash invested.
-7.78%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$11,418
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,418 income − $13,623 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,418
Total Expenses
$13,623
Mortgage P&I
69%
$7,918
Property Taxes
11%
$1,262
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,370
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,256