Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $348k initial cash invested.
-10.78%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$10,128
Rent
-$3,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,128 income − $13,257 expenses = $3,129 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,726
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,128
Total Expenses
$13,257
Mortgage P&I
77%
$7,814
Property Taxes
14%
$1,440
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,215
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,114