Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.06% first-year return on $341k initial cash invested.
-18.06%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$7,100
Rent
-$5,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,100 income − $12,233 expenses = $5,133 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,388
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,100
Total Expenses
$12,233
Mortgage P&I
109%
$7,772
Property Taxes
21%
$1,496
Home Insurance
8%
$551
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781