Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $345k initial cash invested.
-13.58%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$9,452
Rent
-$3,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,452 income − $13,360 expenses = $3,908 out of pocket
Investment Breakdown
|
Purchase Price
$1558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$312k
Closing costs
1%
$15,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,452
Total Expenses
$13,360
Mortgage P&I
83%
$7,849
Property Taxes
15%
$1,412
Home Insurance
6%
$560
HOA
3%
$325
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,040