Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $350k initial cash invested.
-13.67%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$9,182
Rent
-$3,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,182 income − $13,173 expenses = $3,991 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,823
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,182
Total Expenses
$13,173
Mortgage P&I
87%
$7,992
Property Taxes
16%
$1,502
Home Insurance
6%
$558
HOA
0%
$0
Property Management
12%
$1,102
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,010