Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $339k initial cash invested.
-15.73%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$6,070
Rent
-$4,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $10,512 expenses = $4,442 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,070
Total Expenses
$10,512
Mortgage P&I
122%
$7,396
Property Taxes
9%
$517
Home Insurance
9%
$535
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668