Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $343k initial cash invested.
-9.91%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$8,426
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,426 income − $11,256 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$1547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,465
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,426
Total Expenses
$11,256
Mortgage P&I
92%
$7,744
Property Taxes
1%
$89
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$927