Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.48% first-year return on $340k initial cash invested.
-17.48%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,952
Rent
-$4,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,952 income − $11,910 expenses = $4,958 out of pocket
Investment Breakdown
|
Purchase Price
$1536k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$11,910
Mortgage P&I
113%
$7,866
Property Taxes
16%
$1,129
Home Insurance
8%
$551
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765