Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $350k initial cash invested.
-17.25%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,706
Rent
-$5,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,706 income − $12,739 expenses = $5,033 out of pocket
Investment Breakdown
|
Purchase Price
$1581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,813
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,706
Total Expenses
$12,739
Mortgage P&I
103%
$7,900
Property Taxes
24%
$1,871
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848