Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $342k initial cash invested.
-18.86%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$5,402
Rent
-$5,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,402 income − $10,783 expenses = $5,381 out of pocket
Investment Breakdown
|
Purchase Price
$1545k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,402
Total Expenses
$10,783
Mortgage P&I
149%
$8,068
Property Taxes
6%
$338
Home Insurance
10%
$541
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594