Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $338k initial cash invested.
-10.91%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$10,658
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,658 income − $13,729 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$1523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,234
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,658
Total Expenses
$13,729
Mortgage P&I
72%
$7,690
Property Taxes
17%
$1,856
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,279
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172