Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $340k initial cash invested.
-7.56%
Cash On Cash
4.84%
Cap Rate
0.78
DSCR
$10,773
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,773 income − $12,915 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,773
Total Expenses
$12,915
Mortgage P&I
73%
$7,898
Property Taxes
6%
$681
Home Insurance
5%
$560
HOA
1%
$113
Property Management
12%
$1,293
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,185