Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $344k initial cash invested.
-18.3%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$6,810
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,810 income − $12,049 expenses = $5,239 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,810
Total Expenses
$12,049
Mortgage P&I
114%
$7,775
Property Taxes
21%
$1,446
Home Insurance
8%
$514
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749