Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.17% first-year return on $347k initial cash invested.
-21.17%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,563
Rent
-$6,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $10,678 expenses = $6,115 out of pocket
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$10,678
Mortgage P&I
172%
$7,839
Property Taxes
10%
$436
Home Insurance
12%
$548
HOA
7%
$302
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502