Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.36% first-year return on $349k initial cash invested.
-20.36%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$6,356
Rent
-$5,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $12,280 expenses = $5,924 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$12,280
Mortgage P&I
127%
$8,077
Property Taxes
20%
$1,274
Home Insurance
9%
$593
HOA
3%
$175
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699