Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.7% first-year return on $344k initial cash invested.
-21.7%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$5,738
Rent
-$6,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $11,949 expenses = $6,211 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,738
Total Expenses
$11,949
Mortgage P&I
140%
$8,034
Property Taxes
25%
$1,421
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631