Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $344k initial cash invested.
-15.49%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$6,776
Rent
-$4,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $11,209 expenses = $4,433 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$11,209
Mortgage P&I
119%
$8,094
Property Taxes
2%
$150
Home Insurance
8%
$542
HOA
2%
$120
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745