Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $343k initial cash invested.
-17.25%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$7,428
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,428 income − $12,360 expenses = $4,932 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,483
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,428
Total Expenses
$12,360
Mortgage P&I
106%
$7,848
Property Taxes
19%
$1,418
Home Insurance
8%
$569
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817