Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.69% first-year return on $349k initial cash invested.
-14.69%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$7,815
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,815 income − $12,087 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$1576k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,815
Total Expenses
$12,087
Mortgage P&I
98%
$7,642
Property Taxes
17%
$1,315
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$234
Maintenance
4%
$313
Other
11%
$860