Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $349k initial cash invested.
-10.22%
Cash On Cash
4.39%
Cap Rate
0.7
DSCR
$11,422
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,422 income − $14,397 expenses = $2,975 out of pocket
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$316k
Closing costs
1%
$15,785
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,422
Total Expenses
$14,397
Mortgage P&I
73%
$8,289
Property Taxes
14%
$1,571
Home Insurance
5%
$541
HOA
1%
$112
Property Management
12%
$1,371
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,256