Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $344k initial cash invested.
-18.1%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,134
Rent
-$5,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,134 income − $11,327 expenses = $5,193 out of pocket
Investment Breakdown
|
Purchase Price
$1553k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$311k
Closing costs
1%
$15,534
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,134
Total Expenses
$11,327
Mortgage P&I
128%
$7,837
Property Taxes
11%
$688
Home Insurance
9%
$570
HOA
2%
$147
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675