Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $342k initial cash invested.
-15.64%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$7,042
Rent
-$4,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,042 income − $11,500 expenses = $4,458 out of pocket
Investment Breakdown
|
Purchase Price
$1544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,435
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,042
Total Expenses
$11,500
Mortgage P&I
110%
$7,763
Property Taxes
11%
$764
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775