Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $346k initial cash invested.
-14.85%
Cash On Cash
3.67%
Cap Rate
0.55
DSCR
$10,130
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,130 income − $14,412 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$1562k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,130
Total Expenses
$14,412
Mortgage P&I
85%
$8,652
Property Taxes
15%
$1,536
Home Insurance
5%
$551
HOA
2%
$229
Property Management
12%
$1,216
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,114