Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.98% first-year return on $343k initial cash invested.
-18.98%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,861
Rent
-$5,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,861 income − $12,291 expenses = $5,430 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,861
Total Expenses
$12,291
Mortgage P&I
113%
$7,764
Property Taxes
23%
$1,601
Home Insurance
8%
$551
HOA
1%
$43
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755