Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.96% first-year return on $346k initial cash invested.
-19.96%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$7,341
Rent
-$5,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,341 income − $13,094 expenses = $5,753 out of pocket
Investment Breakdown
|
Purchase Price
$1561k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,341
Total Expenses
$13,094
Mortgage P&I
111%
$8,179
Property Taxes
25%
$1,832
Home Insurance
8%
$586
HOA
0%
$0
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808