Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.69% first-year return on $344k initial cash invested.
-22.69%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$4,582
Rent
-$6,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $11,076 expenses = $6,494 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,582
Total Expenses
$11,076
Mortgage P&I
182%
$8,342
Property Taxes
12%
$568
Home Insurance
12%
$542
HOA
1%
$67
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504