Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.39% first-year return on $341k initial cash invested.
-20.39%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$5,751
Rent
-$5,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,751 income − $11,550 expenses = $5,799 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,391
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,751
Total Expenses
$11,550
Mortgage P&I
136%
$7,797
Property Taxes
15%
$875
Home Insurance
10%
$560
HOA
6%
$362
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633