Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $344k initial cash invested.
-15.3%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$8,594
Rent
-$4,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,594 income − $12,980 expenses = $4,386 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,521
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,594
Total Expenses
$12,980
Mortgage P&I
93%
$7,958
Property Taxes
18%
$1,549
Home Insurance
6%
$551
HOA
0%
$0
Property Management
12%
$1,031
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$945