Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.94% first-year return on $348k initial cash invested.
-20.94%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$5,216
Rent
-$6,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $11,295 expenses = $6,079 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,730
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$11,295
Mortgage P&I
155%
$8,110
Property Taxes
10%
$511
Home Insurance
11%
$577
HOA
6%
$323
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574