Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $338k initial cash invested.
-14.08%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$7,286
Rent
-$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,286 income − $11,251 expenses = $3,965 out of pocket
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,286
Total Expenses
$11,251
Mortgage P&I
106%
$7,736
Property Taxes
7%
$479
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$801