Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.2% first-year return on $338k initial cash invested.
-26.2%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,295
Rent
-$7,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $9,681 expenses = $7,386 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$9,681
Mortgage P&I
345%
$7,927
Property Taxes
19%
$440
Home Insurance
23%
$534
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252