Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $343k initial cash invested.
-16.95%
Cash On Cash
2.85%
Cap Rate
0.45
DSCR
$8,050
Rent
-$4,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,050 income − $12,895 expenses = $4,845 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,050
Total Expenses
$12,895
Mortgage P&I
102%
$8,196
Property Taxes
18%
$1,419
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886