Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $343k initial cash invested.
-15.61%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$8,312
Rent
-$4,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,312 income − $12,775 expenses = $4,463 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,312
Total Expenses
$12,775
Mortgage P&I
95%
$7,885
Property Taxes
18%
$1,524
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$997
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$914