Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $341k initial cash invested.
-13.21%
Cash On Cash
3.65%
Cap Rate
0.58
DSCR
$9,723
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,723 income − $13,480 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,723
Total Expenses
$13,480
Mortgage P&I
83%
$8,045
Property Taxes
14%
$1,395
Home Insurance
6%
$553
HOA
2%
$180
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070