Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.89% first-year return on $344k initial cash invested.
-26.89%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,942
Rent
-$7,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $10,650 expenses = $7,708 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$10,650
Mortgage P&I
267%
$7,855
Property Taxes
41%
$1,216
Home Insurance
20%
$578
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324