Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $340k initial cash invested.
-14.08%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$6,783
Rent
-$3,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,783 income − $10,768 expenses = $3,985 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,320
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,783
Total Expenses
$10,768
Mortgage P&I
113%
$7,697
Property Taxes
3%
$199
Home Insurance
8%
$567
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746