Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.61% first-year return on $339k initial cash invested.
-20.61%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$5,367
Rent
-$5,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $11,195 expenses = $5,828 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,298
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$11,195
Mortgage P&I
152%
$8,166
Property Taxes
12%
$644
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590