Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $342k initial cash invested.
-15.92%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$6,568
Rent
-$4,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,568 income − $11,105 expenses = $4,537 out of pocket
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,568
Total Expenses
$11,105
Mortgage P&I
122%
$8,033
Property Taxes
4%
$281
Home Insurance
9%
$558
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722