Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $343k initial cash invested.
-9.66%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$8,884
Rent
-$2,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,884 income − $11,648 expenses = $2,764 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,884
Total Expenses
$11,648
Mortgage P&I
86%
$7,615
Property Taxes
5%
$467
Home Insurance
6%
$542
HOA
0%
$4
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$267
Maintenance
4%
$355
Other
11%
$977