Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.28% first-year return on $338k initial cash invested.
-21.28%
Cash On Cash
2.04%
Cap Rate
0.31
DSCR
$6,146
Rent
-$5,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $12,135 expenses = $5,989 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$12,135
Mortgage P&I
135%
$8,325
Property Taxes
11%
$685
Home Insurance
9%
$525
HOA
8%
$510
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676