Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $345k initial cash invested.
-9.66%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$9,423
Rent
-$2,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,423 income − $12,196 expenses = $2,773 out of pocket
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,550
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,423
Total Expenses
$12,196
Mortgage P&I
83%
$7,791
Property Taxes
7%
$644
Home Insurance
6%
$556
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037