Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.9% first-year return on $349k initial cash invested.
-13.9%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$8,304
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,304 income − $12,343 expenses = $4,039 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%
$15,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,304
Total Expenses
$12,343
Mortgage P&I
99%
$8,187
Property Taxes
9%
$761
Home Insurance
7%
$551
HOA
0%
$22
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913