Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $343k initial cash invested.
-12.55%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$8,576
Rent
-$3,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,576 income − $12,159 expenses = $3,583 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,576
Total Expenses
$12,159
Mortgage P&I
92%
$7,919
Property Taxes
8%
$706
Home Insurance
7%
$569
HOA
1%
$50
Property Management
12%
$1,029
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$943