Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $340k initial cash invested.
-13.89%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$8,596
Rent
-$3,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,596 income − $12,525 expenses = $3,929 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,311
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,596
Total Expenses
$12,525
Mortgage P&I
90%
$7,701
Property Taxes
16%
$1,377
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,032
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$946