Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $343k initial cash invested.
-14.15%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$10,461
Rent
-$4,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,461 income − $14,512 expenses = $4,051 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,461
Total Expenses
$14,512
Mortgage P&I
76%
$7,939
Property Taxes
24%
$2,459
Home Insurance
5%
$558
HOA
0%
$0
Property Management
12%
$1,255
CapEx
4%
$418
Vacancy
3%
$314
Maintenance
4%
$418
Other
11%
$1,151