Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.98% first-year return on $343k initial cash invested.
-16.98%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$6,674
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,674 income − $11,535 expenses = $4,861 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,497
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,674
Total Expenses
$11,535
Mortgage P&I
116%
$7,751
Property Taxes
10%
$688
Home Insurance
11%
$735
HOA
1%
$92
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734