Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $340k initial cash invested.
-14.35%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$8,200
Rent
-$4,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,200 income − $12,263 expenses = $4,063 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,320
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,200
Total Expenses
$12,263
Mortgage P&I
93%
$7,619
Property Taxes
13%
$1,106
Home Insurance
7%
$595
HOA
2%
$155
Property Management
12%
$984
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$902