Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $340k initial cash invested.
-17.06%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$7,464
Rent
-$4,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,464 income − $12,292 expenses = $4,828 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,464
Total Expenses
$12,292
Mortgage P&I
102%
$7,642
Property Taxes
16%
$1,191
Home Insurance
7%
$558
HOA
5%
$362
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821