Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $343k initial cash invested.
-9.49%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$10,941
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,941 income − $13,650 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,941
Total Expenses
$13,650
Mortgage P&I
72%
$7,903
Property Taxes
13%
$1,466
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,313
CapEx
4%
$438
Vacancy
3%
$328
Maintenance
4%
$438
Other
11%
$1,204