Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $346k initial cash invested.
-13.48%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$9,069
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,069 income − $12,960 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,069
Total Expenses
$12,960
Mortgage P&I
87%
$7,890
Property Taxes
16%
$1,428
Home Insurance
6%
$558
HOA
0%
$0
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$998