Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.92% first-year return on $344k initial cash invested.
-20.92%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$6,027
Rent
-$6,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $12,030 expenses = $6,003 out of pocket
Investment Breakdown
|
Purchase Price
$1554k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$311k
Closing costs
1%
$15,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$12,030
Mortgage P&I
130%
$7,862
Property Taxes
26%
$1,559
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663