Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $342k initial cash invested.
-18.76%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$6,544
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,544 income − $11,886 expenses = $5,342 out of pocket
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,544
Total Expenses
$11,886
Mortgage P&I
118%
$7,709
Property Taxes
20%
$1,287
Home Insurance
10%
$665
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720