Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $348k initial cash invested.
-12.84%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$11,817
Rent
-$3,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,817 income − $15,537 expenses = $3,720 out of pocket
Investment Breakdown
|
Purchase Price
$1570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,817
Total Expenses
$15,537
Mortgage P&I
67%
$7,862
Property Taxes
11%
$1,253
Home Insurance
5%
$577
HOA
15%
$1,826
Property Management
12%
$1,418
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,300