Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.01% first-year return on $346k initial cash invested.
-21.01%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$7,686
Rent
-$6,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,686 income − $13,747 expenses = $6,061 out of pocket
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,686
Total Expenses
$13,747
Mortgage P&I
106%
$8,110
Property Taxes
32%
$2,465
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$231
Maintenance
4%
$307
Other
11%
$845