Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.63% first-year return on $347k initial cash invested.
-19.63%
Cash On Cash
2.48%
Cap Rate
0.38
DSCR
$7,528
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,528 income − $13,209 expenses = $5,681 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,528
Total Expenses
$13,209
Mortgage P&I
115%
$8,624
Property Taxes
19%
$1,466
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$828