Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.4% first-year return on $340k initial cash invested.
-18.4%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$8,205
Rent
-$5,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,205 income − $13,417 expenses = $5,212 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,333
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,205
Total Expenses
$13,417
Mortgage P&I
104%
$8,521
Property Taxes
19%
$1,546
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903