Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.34% first-year return on $340k initial cash invested.
-22.34%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$5,457
Rent
-$6,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $11,783 expenses = $6,326 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,457
Total Expenses
$11,783
Mortgage P&I
149%
$8,130
Property Taxes
23%
$1,238
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600