Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $345k initial cash invested.
-17.46%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$6,660
Rent
-$5,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,660 income − $11,683 expenses = $5,023 out of pocket
Investment Breakdown
|
Purchase Price
$1558k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$312k
Closing costs
1%
$15,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$11,683
Mortgage P&I
116%
$7,741
Property Taxes
17%
$1,133
Home Insurance
8%
$545
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733