Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $349k initial cash invested.
-14.16%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$8,151
Rent
-$4,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,151 income − $12,267 expenses = $4,116 out of pocket
Investment Breakdown
|
Purchase Price
$1576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,151
Total Expenses
$12,267
Mortgage P&I
96%
$7,856
Property Taxes
13%
$1,061
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897