Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.27% first-year return on $340k initial cash invested.
-14.27%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$7,362
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,362 income − $11,408 expenses = $4,046 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,343
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,362
Total Expenses
$11,408
Mortgage P&I
107%
$7,881
Property Taxes
5%
$365
Home Insurance
8%
$560
HOA
1%
$100
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$810