Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.77% first-year return on $344k initial cash invested.
-22.77%
Cash On Cash
1.8%
Cap Rate
0.27
DSCR
$6,290
Rent
-$6,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,290 income − $12,808 expenses = $6,518 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,501
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$12,808
Mortgage P&I
137%
$8,589
Property Taxes
24%
$1,519
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692