Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.93% first-year return on $348k initial cash invested.
-21.93%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$5,986
Rent
-$6,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,986 income − $12,337 expenses = $6,351 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,986
Total Expenses
$12,337
Mortgage P&I
143%
$8,542
Property Taxes
22%
$1,310
Home Insurance
8%
$451
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658