Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $350k initial cash invested.
-12.46%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$10,278
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,278 income − $13,913 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,820
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,278
Total Expenses
$13,913
Mortgage P&I
81%
$8,313
Property Taxes
15%
$1,553
Home Insurance
5%
$553
HOA
0%
$0
Property Management
12%
$1,233
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,131