Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $346k initial cash invested.
-12.41%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$8,528
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,528 income − $12,103 expenses = $3,575 out of pocket
Investment Breakdown
|
Purchase Price
$1560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,528
Total Expenses
$12,103
Mortgage P&I
92%
$7,818
Property Taxes
5%
$431
Home Insurance
7%
$560
HOA
5%
$395
Property Management
12%
$1,023
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938