Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $347k initial cash invested.
-13.27%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$7,664
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,664 income − $11,497 expenses = $3,833 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
$7,664
Total Expenses
$11,497
Mortgage P&I
102%
$7,843
Property Taxes
7%
$499
Home Insurance
7%
$548
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843