Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.83% first-year return on $340k initial cash invested.
-27.83%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$9,512
Rent
-$7,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,512 income − $17,393 expenses = $7,881 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,512
Total Expenses
$17,393
Mortgage P&I
82%
$7,812
Property Taxes
9%
$872
Home Insurance
6%
$577
HOA
52%
$4,900
Property Management
12%
$1,141
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,046