Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $339k initial cash invested.
-9.7%
Cash On Cash
4.81%
Cap Rate
0.73
DSCR
$12,718
Rent
-$2,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,718 income − $15,462 expenses = $2,744 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,302
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,718
Total Expenses
$15,462
Mortgage P&I
66%
$8,367
Property Taxes
12%
$1,555
Home Insurance
4%
$558
HOA
5%
$657
Property Management
12%
$1,526
CapEx
4%
$509
Vacancy
3%
$382
Maintenance
4%
$509
Other
11%
$1,399