Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $347k initial cash invested.
-19.49%
Cash On Cash
2.53%
Cap Rate
0.38
DSCR
$7,563
Rent
-$5,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,563 income − $13,203 expenses = $5,640 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,677
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,563
Total Expenses
$13,203
Mortgage P&I
114%
$8,643
Property Taxes
19%
$1,462
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832