Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.29% first-year return on $349k initial cash invested.
-22.29%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$6,238
Rent
-$6,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $12,715 expenses = $6,477 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
7.1%
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
$6,238
Total Expenses
$12,715
Mortgage P&I
135%
$8,441
Property Taxes
26%
$1,601
Home Insurance
9%
$551
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686