Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $339k initial cash invested.
-14.29%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$8,322
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,322 income − $12,363 expenses = $4,041 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,322
Total Expenses
$12,363
Mortgage P&I
91%
$7,564
Property Taxes
17%
$1,427
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$915