Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $343k initial cash invested.
-13.52%
Cash On Cash
3.96%
Cap Rate
0.59
DSCR
$8,276
Rent
-$3,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,276 income − $12,141 expenses = $3,865 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,481
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,276
Total Expenses
$12,141
Mortgage P&I
104%
$8,642
Property Taxes
1%
$112
Home Insurance
7%
$569
HOA
0%
$5
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910