Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $347k initial cash invested.
-15.28%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$7,564
Rent
-$4,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,564 income − $11,986 expenses = $4,422 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,677
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,564
Total Expenses
$11,986
Mortgage P&I
104%
$7,872
Property Taxes
13%
$948
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832