Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.55% first-year return on $347k initial cash invested.
-18.55%
Cash On Cash
2.88%
Cap Rate
0.43
DSCR
$8,362
Rent
-$5,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,362 income − $13,735 expenses = $5,373 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,362
Total Expenses
$13,735
Mortgage P&I
105%
$8,801
Property Taxes
18%
$1,543
Home Insurance
7%
$549
HOA
0%
$0
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$920