Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $339k initial cash invested.
-15.93%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$7,008
Rent
-$4,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,008 income − $11,507 expenses = $4,499 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,008
Total Expenses
$11,507
Mortgage P&I
112%
$7,883
Property Taxes
10%
$684
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771