Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.53% first-year return on $348k initial cash invested.
-17.53%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$7,353
Rent
-$5,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,353 income − $12,434 expenses = $5,081 out of pocket
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,706
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,353
Total Expenses
$12,434
Mortgage P&I
108%
$7,964
Property Taxes
18%
$1,358
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809