Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $340k initial cash invested.
-13.99%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$8,928
Rent
-$3,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,928 income − $12,888 expenses = $3,960 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,928
Total Expenses
$12,888
Mortgage P&I
87%
$7,753
Property Taxes
17%
$1,558
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,071
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$982