Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $343k initial cash invested.
-15.44%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$7,356
Rent
-$4,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,356 income − $11,775 expenses = $4,419 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,496
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,356
Total Expenses
$11,775
Mortgage P&I
106%
$7,778
Property Taxes
12%
$918
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809