Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.22% first-year return on $340k initial cash invested.
-20.22%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$6,165
Rent
-$5,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $11,890 expenses = $5,725 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,165
Total Expenses
$11,890
Mortgage P&I
127%
$7,849
Property Taxes
22%
$1,384
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678