Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $348k initial cash invested.
-8.94%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$10,698
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,698 income − $13,292 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,728
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,698
Total Expenses
$13,292
Mortgage P&I
74%
$7,876
Property Taxes
11%
$1,153
Home Insurance
6%
$625
HOA
0%
$0
Property Management
12%
$1,284
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,177