Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $339k initial cash invested.
-17.36%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$7,515
Rent
-$4,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,515 income − $12,415 expenses = $4,900 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,515
Total Expenses
$12,415
Mortgage P&I
103%
$7,704
Property Taxes
21%
$1,603
Home Insurance
7%
$552
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827