Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $347k initial cash invested.
-15.61%
Cash On Cash
3.13%
Cap Rate
0.5
DSCR
$8,844
Rent
-$4,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,844 income − $13,361 expenses = $4,517 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,844
Total Expenses
$13,361
Mortgage P&I
93%
$8,250
Property Taxes
17%
$1,530
Home Insurance
6%
$574
HOA
0%
$0
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973