Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $344k initial cash invested.
-16.51%
Cash On Cash
2.95%
Cap Rate
0.47
DSCR
$8,438
Rent
-$4,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,438 income − $13,176 expenses = $4,738 out of pocket
Investment Breakdown
|
Purchase Price
$1554k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$311k
Closing costs
1%
$15,544
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,438
Total Expenses
$13,176
Mortgage P&I
98%
$8,227
Property Taxes
18%
$1,519
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$928