Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $338k initial cash invested.
-8.26%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$9,198
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,198 income − $11,526 expenses = $2,328 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.4%
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
$9,198
Total Expenses
$11,526
Mortgage P&I
83%
$7,636
Property Taxes
2%
$228
Home Insurance
6%
$534
HOA
0%
$0
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012