Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.74% first-year return on $349k initial cash invested.
-21.74%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$4,286
Rent
-$6,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $10,604 expenses = $6,318 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$10,604
Mortgage P&I
192%
$8,208
Property Taxes
8%
$347
Home Insurance
14%
$593
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471