Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.94% first-year return on $338k initial cash invested.
-16.94%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$7,632
Rent
-$4,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,632 income − $12,399 expenses = $4,767 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,220
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,632
Total Expenses
$12,399
Mortgage P&I
102%
$7,805
Property Taxes
19%
$1,474
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840