Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $346k initial cash invested.
-15.8%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$7,110
Rent
-$4,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,110 income − $11,667 expenses = $4,557 out of pocket
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,627
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,110
Total Expenses
$11,667
Mortgage P&I
112%
$7,939
Property Taxes
9%
$630
Home Insurance
8%
$558
HOA
2%
$124
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782