Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.86% first-year return on $343k initial cash invested.
-17.86%
Cash On Cash
2.59%
Cap Rate
0.41
DSCR
$7,348
Rent
-$5,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,348 income − $12,457 expenses = $5,109 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,348
Total Expenses
$12,457
Mortgage P&I
111%
$8,164
Property Taxes
14%
$1,058
Home Insurance
7%
$542
HOA
3%
$195
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808