Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.81% first-year return on $341k initial cash invested.
-19.81%
Cash On Cash
2.53%
Cap Rate
0.38
DSCR
$7,824
Rent
-$5,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,824 income − $13,457 expenses = $5,633 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
7.5%
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
$7,824
Total Expenses
$13,457
Mortgage P&I
109%
$8,565
Property Taxes
20%
$1,546
Home Insurance
7%
$555
HOA
2%
$130
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861