Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.7% first-year return on $343k initial cash invested.
-18.7%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,158
Rent
-$5,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $11,512 expenses = $5,354 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$11,512
Mortgage P&I
125%
$7,714
Property Taxes
19%
$1,163
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677